{"text_format":"3","workbook":"xlsx","n_sheets":17,"sheets":["Setup Page","Math","English","Reading","Spelling","Science","Soc. Studies","Bible","Memory","Music","Pen","Art","Phonics","Absent","Averages","extra","extra 1"],"not_rendered":{"defined_names":32},"read":"whole","date_system":"1900"}

{"sheet":"Setup Page","index":0,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[1,0,1,15],[2,0,3,5],[2,8,2,14],[16,0,18,6]]}
[]
["Welcome to Excel Grader II "]
["Weighted Averages: this feature is set up to weight the students overall average. Your core subjects include: Math,English,Reading, Spelling, and Phonics (If you teach Phonics). If you don't want to weight the overall average you can just leave these spaces blank and it will average like normal.",{"$nulls":7},"In these columns enter a list of the students names by grade in the order you want them to appear in the spreadsheets. Also enter the grade number at the top of each list. "]
[{"$nulls":7},"Grade:",4,"Grade:",null,"Grade:",null,"Grade:"]
[null,null,"Core subjects","Other subjects",{"$nulls":3},"Names:","Student 1","Names:",null,"Names:",null,"Names:"]
[null,null,{"v":0.6,"d":"60%"},{"v":0.4,"d":"40%"},{"$nulls":4},"Student 2"]
[]
[null,"Fill in each box with a percent to show the weight  "]
[null,"Option 1","Homework","Quiz","Test"]
[null,null,{"v":0.45,"d":"45%"},{"v":0.2,"d":"20%"},{"v":0.35,"d":"35%"}]
[]
[null,"Option 2","Homework","Quiz"]
[null,null,{"v":0.55,"d":"55%"},{"v":0.45,"d":"45%"}]
[]
[null,"Option 3","Homework","Test"]
[null,null,{"v":0.55,"d":"55%"},{"v":0.45,"d":"45%"}]
["If you only have tests or quizzes to enter you need to enter one of them as a homework score. You always need to put something in the homework section if you want the averages to show."]

{"sheet":"Math","index":1,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY4<\"\",(AY3-AY4)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE4<\"\",(CE3-CE4)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER4<\"\",(ER3-ER4)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX4<\"\",(FX3-FX4)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},{"$f":"IF(GF4<\"\",(GF3-GF4)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM4<\"\",(GM3-GM4)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK4<\"\",(IK3-IK4)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN4<\"\",(JN3-JN4)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},{"$f":"IF(JY4<\"\",(JY3-JY4)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG4<\"\",(KG3-KG4)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC4<\"\",(MC3-MC4)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI4<\"\",(NI3-NI4)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},{"$f":"IF(NR4<\"\",(NR3-NR4)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY4<\"\",(NY3-NY4)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY6<\"\",(AY3-AY6)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE6<\"\",(CE3-CE6)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER6<\"\",(ER3-ER6)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX6<\"\",(FX3-FX6)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},{"$f":"IF(GF6<\"\",(GF3-GF6)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM6<\"\",(GM3-GM6)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK6<\"\",(IK3-IK6)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN6<\"\",(JN3-JN6)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},{"$f":"IF(JY6<\"\",(JY3-JY6)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG6<\"\",(KG3-KG6)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC6<\"\",(MC3-MC6)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI6<\"\",(NI3-NI6)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},{"$f":"IF(NR6<\"\",(NR3-NR6)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY6<\"\",(NY3-NY6)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY8<\"\",(AY3-AY8)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE8<\"\",(CE3-CE8)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER8<\"\",(ER3-ER8)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX8<\"\",(FX3-FX8)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},{"$f":"IF(GF8<\"\",(GF3-GF8)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM8<\"\",(GM3-GM8)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK8<\"\",(IK3-IK8)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN8<\"\",(JN3-JN8)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},{"$f":"IF(JY8<\"\",(JY3-JY8)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG8<\"\",(KG3-KG8)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC8<\"\",(MC3-MC8)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI8<\"\",(NI3-NI8)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},{"$f":"IF(NR8<\"\",(NR3-NR8)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY8<\"\",(NY3-NY8)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY10<\"\",(AY3-AY10)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE10<\"\",(CE3-CE10)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER10<\"\",(ER3-ER10)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX10<\"\",(FX3-FX10)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},{"$f":"IF(GF10<\"\",(GF3-GF10)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM10<\"\",(GM3-GM10)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK10<\"\",(IK3-IK10)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN10<\"\",(JN3-JN10)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},{"$f":"IF(JY10<\"\",(JY3-JY10)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG10<\"\",(KG3-KG10)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC10<\"\",(MC3-MC10)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI10<\"\",(NI3-NI10)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},{"$f":"IF(NR10<\"\",(NR3-NR10)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY10<\"\",(NY3-NY10)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY12<\"\",(AY3-AY12)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE12<\"\",(CE3-CE12)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER12<\"\",(ER3-ER12)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX12<\"\",(FX3-FX12)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},{"$f":"IF(GF12<\"\",(GF3-GF12)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM12<\"\",(GM3-GM12)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK12<\"\",(IK3-IK12)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN12<\"\",(JN3-JN12)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},{"$f":"IF(JY12<\"\",(JY3-JY12)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG12<\"\",(KG3-KG12)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC12<\"\",(MC3-MC12)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI12<\"\",(NI3-NI12)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},{"$f":"IF(NR12<\"\",(NR3-NR12)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY12<\"\",(NY3-NY12)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY14<\"\",(AY3-AY14)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE14<\"\",(CE3-CE14)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER14<\"\",(ER3-ER14)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX14<\"\",(FX3-FX14)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},{"$f":"IF(GF14<\"\",(GF3-GF14)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM14<\"\",(GM3-GM14)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK14<\"\",(IK3-IK14)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN14<\"\",(JN3-JN14)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},{"$f":"IF(JY14<\"\",(JY3-JY14)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG14<\"\",(KG3-KG14)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC14<\"\",(MC3-MC14)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI14<\"\",(NI3-NI14)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},{"$f":"IF(NR14<\"\",(NR3-NR14)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY14<\"\",(NY3-NY14)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY16<\"\",(AY3-AY16)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE16<\"\",(CE3-CE16)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER16<\"\",(ER3-ER16)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX16<\"\",(FX3-FX16)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},{"$f":"IF(GF16<\"\",(GF3-GF16)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM16<\"\",(GM3-GM16)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK16<\"\",(IK3-IK16)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN16<\"\",(JN3-JN16)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},{"$f":"IF(JY16<\"\",(JY3-JY16)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG16<\"\",(KG3-KG16)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC16<\"\",(MC3-MC16)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI16<\"\",(NI3-NI16)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},{"$f":"IF(NR16<\"\",(NR3-NR16)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY16<\"\",(NY3-NY16)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY18<\"\",(AY3-AY18)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE18<\"\",(CE3-CE18)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER18<\"\",(ER3-ER18)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX18<\"\",(FX3-FX18)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},{"$f":"IF(GF18<\"\",(GF3-GF18)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM18<\"\",(GM3-GM18)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK18<\"\",(IK3-IK18)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN18<\"\",(JN3-JN18)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},{"$f":"IF(JY18<\"\",(JY3-JY18)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG18<\"\",(KG3-KG18)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC18<\"\",(MC3-MC18)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI18<\"\",(NI3-NI18)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},{"$f":"IF(NR18<\"\",(NR3-NR18)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY18<\"\",(NY3-NY18)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY20<\"\",(AY3-AY20)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE20<\"\",(CE3-CE20)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER20<\"\",(ER3-ER20)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX20<\"\",(FX3-FX20)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},{"$f":"IF(GF20<\"\",(GF3-GF20)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM20<\"\",(GM3-GM20)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK20<\"\",(IK3-IK20)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN20<\"\",(JN3-JN20)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},{"$f":"IF(JY20<\"\",(JY3-JY20)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG20<\"\",(KG3-KG20)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC20<\"\",(MC3-MC20)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI20<\"\",(NI3-NI20)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},{"$f":"IF(NR20<\"\",(NR3-NR20)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY20<\"\",(NY3-NY20)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY22<\"\",(AY3-AY22)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE22<\"\",(CE3-CE22)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER22<\"\",(ER3-ER22)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX22<\"\",(FX3-FX22)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},{"$f":"IF(GF22<\"\",(GF3-GF22)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM22<\"\",(GM3-GM22)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK22<\"\",(IK3-IK22)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN22<\"\",(JN3-JN22)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},{"$f":"IF(JY22<\"\",(JY3-JY22)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG22<\"\",(KG3-KG22)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC22<\"\",(MC3-MC22)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI22<\"\",(NI3-NI22)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},{"$f":"IF(NR22<\"\",(NR3-NR22)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY22<\"\",(NY3-NY22)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY24<\"\",(AY3-AY24)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE24<\"\",(CE3-CE24)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER24<\"\",(ER3-ER24)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX24<\"\",(FX3-FX24)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},{"$f":"IF(GF24<\"\",(GF3-GF24)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM24<\"\",(GM3-GM24)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK24<\"\",(IK3-IK24)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN24<\"\",(JN3-JN24)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},{"$f":"IF(JY24<\"\",(JY3-JY24)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG24<\"\",(KG3-KG24)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC24<\"\",(MC3-MC24)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI24<\"\",(NI3-NI24)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},{"$f":"IF(NR24<\"\",(NR3-NR24)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY24<\"\",(NY3-NY24)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY26<\"\",(AY3-AY26)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE26<\"\",(CE3-CE26)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER26<\"\",(ER3-ER26)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX26<\"\",(FX3-FX26)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},{"$f":"IF(GF26<\"\",(GF3-GF26)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM26<\"\",(GM3-GM26)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK26<\"\",(IK3-IK26)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN26<\"\",(JN3-JN26)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},{"$f":"IF(JY26<\"\",(JY3-JY26)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG26<\"\",(KG3-KG26)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC26<\"\",(MC3-MC26)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI26<\"\",(NI3-NI26)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},{"$f":"IF(NR26<\"\",(NR3-NR26)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY26<\"\",(NY3-NY26)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY28<\"\",(AY3-AY28)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE28<\"\",(CE3-CE28)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER28<\"\",(ER3-ER28)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX28<\"\",(FX3-FX28)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},{"$f":"IF(GF28<\"\",(GF3-GF28)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM28<\"\",(GM3-GM28)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK28<\"\",(IK3-IK28)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN28<\"\",(JN3-JN28)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},{"$f":"IF(JY28<\"\",(JY3-JY28)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG28<\"\",(KG3-KG28)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC28<\"\",(MC3-MC28)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI28<\"\",(NI3-NI28)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},{"$f":"IF(NR28<\"\",(NR3-NR28)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY28<\"\",(NY3-NY28)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY30<\"\",(AY3-AY30)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE30<\"\",(CE3-CE30)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER30<\"\",(ER3-ER30)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX30<\"\",(FX3-FX30)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},{"$f":"IF(GF30<\"\",(GF3-GF30)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM30<\"\",(GM3-GM30)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK30<\"\",(IK3-IK30)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN30<\"\",(JN3-JN30)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},{"$f":"IF(JY30<\"\",(JY3-JY30)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG30<\"\",(KG3-KG30)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC30<\"\",(MC3-MC30)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI30<\"\",(NI3-NI30)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},{"$f":"IF(NR30<\"\",(NR3-NR30)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY30<\"\",(NY3-NY30)/NY3,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY32<\"\",(AY3-AY32)/AY3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE32<\"\",(CE3-CE32)/CE3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER32<\"\",(ER3-ER32)/ER3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX32<\"\",(FX3-FX32)/FX3,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},{"$f":"IF(GF32<\"\",(GF3-GF32)/GF3,\"\")","v":""},"","","","","","",{"$f":"IF(GM32<\"\",(GM3-GM32)/GM3,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK32<\"\",(IK3-IK32)/IK3,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","",{"$f":"IF(JN32<\"\",(JN3-JN32)/JN3,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},{"$f":"IF(JY32<\"\",(JY3-JY32)/JY3,\"\")","v":""},"","","","","","","",{"$f":"IF(KG32<\"\",(KG3-KG32)/KG3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC32<\"\",(MC3-MC32)/MC3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI32<\"\",(NI3-NI32)/NI3,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},{"$f":"IF(NR32<\"\",(NR3-NR32)/NR3,\"\")","v":""},"","","","","","",{"$f":"IF(NY32<\"\",(NY3-NY32)/NY3,\"\")","v":""},"","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY39<\"\",(AY38-AY39)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE39<\"\",(CE38-CE39)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},{"$f":"IF(CM39<\"\",(CM38-CM39)/CM38,\"\")","v":""},{"$f":"IF(CN39<\"\",(CN38-CN39)/CN38,\"\")","v":""},{"$f":"IF(CO39<\"\",(CO38-CO39)/CO38,\"\")","v":""},{"$f":"IF(CP39<\"\",(CP38-CP39)/CP38,\"\")","v":""},{"$f":"IF(CQ39<\"\",(CQ38-CQ39)/CQ38,\"\")","v":""},{"$f":"IF(CR39<\"\",(CR38-CR39)/CR38,\"\")","v":""},{"$f":"IF(CS39<\"\",(CS38-CS39)/CS38,\"\")","v":""},{"$f":"IF(CT39<\"\",(CT38-CT39)/CT38,\"\")","v":""},{"$f":"IF(CU39<\"\",(CU38-CU39)/CU38,\"\")","v":""},"",{"$f":"IF(CW39<\"\",(CW38-CW39)/CW38,\"\")","v":""},{"$f":"IF(CX39<\"\",(CX38-CX39)/CX38,\"\")","v":""},{"$f":"IF(CY39<\"\",(CY38-CY39)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER39<\"\",(ER38-ER39)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX39<\"\",(FX38-FX39)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM39<\"\",(GM38-GM39)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK39<\"\",(IK38-IK39)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN39<\"\",(JN38-JN39)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG39<\"\",(KG38-KG39)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC39<\"\",(MC38-MC39)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI39<\"\",(NI38-NI39)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY39<\"\",(NY38-NY39)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY41<\"\",(AY38-AY41)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE41<\"\",(CE38-CE41)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},{"$f":"IF(CM41<\"\",(CM38-CM41)/CM38,\"\")","v":""},{"$f":"IF(CN41<\"\",(CN38-CN41)/CN38,\"\")","v":""},{"$f":"IF(CO41<\"\",(CO38-CO41)/CO38,\"\")","v":""},{"$f":"IF(CP41<\"\",(CP38-CP41)/CP38,\"\")","v":""},{"$f":"IF(CQ41<\"\",(CQ38-CQ41)/CQ38,\"\")","v":""},{"$f":"IF(CR41<\"\",(CR38-CR41)/CR38,\"\")","v":""},{"$f":"IF(CS41<\"\",(CS38-CS41)/CS38,\"\")","v":""},{"$f":"IF(CT41<\"\",(CT38-CT41)/CT38,\"\")","v":""},{"$f":"IF(CU41<\"\",(CU38-CU41)/CU38,\"\")","v":""},"",{"$f":"IF(CW41<\"\",(CW38-CW41)/CW38,\"\")","v":""},{"$f":"IF(CX41<\"\",(CX38-CX41)/CX38,\"\")","v":""},{"$f":"IF(CY41<\"\",(CY38-CY41)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER41<\"\",(ER38-ER41)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX41<\"\",(FX38-FX41)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM41<\"\",(GM38-GM41)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK41<\"\",(IK38-IK41)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN41<\"\",(JN38-JN41)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG41<\"\",(KG38-KG41)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC41<\"\",(MC38-MC41)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI41<\"\",(NI38-NI41)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY41<\"\",(NY38-NY41)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY43<\"\",(AY38-AY43)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},{"$f":"IF(BV43<\"\",(BV38-BV43)/BV38,\"\")","v":""},{"$f":"IF(BW43<\"\",(BW38-BW43)/BW38,\"\")","v":""},{"$f":"IF(BX43<\"\",(BX38-BX43)/BX38,\"\")","v":""},{"$f":"IF(BY43<\"\",(BY38-BY43)/BY38,\"\")","v":""},{"$f":"IF(BZ43<\"\",(BZ38-BZ43)/BZ38,\"\")","v":""},{"$f":"IF(CA43<\"\",(CA38-CA43)/CA38,\"\")","v":""},{"$f":"IF(CB43<\"\",(CB38-CB43)/CB38,\"\")","v":""},{"$f":"IF(CC43<\"\",(CC38-CC43)/CC38,\"\")","v":""},{"$f":"IF(CD43<\"\",(CD38-CD43)/CD38,\"\")","v":""},"",{"$f":"IF(CF43<\"\",(CF38-CF43)/CF38,\"\")","v":""},{"$f":"IF(CG43<\"\",(CG38-CG43)/CG38,\"\")","v":""},{"$f":"IF(CH43<\"\",(CH38-CH43)/CH38,\"\")","v":""},null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},{"$f":"IF(CM43<\"\",(CM38-CM43)/CM38,\"\")","v":""},{"$f":"IF(CN43<\"\",(CN38-CN43)/CN38,\"\")","v":""},{"$f":"IF(CO43<\"\",(CO38-CO43)/CO38,\"\")","v":""},{"$f":"IF(CP43<\"\",(CP38-CP43)/CP38,\"\")","v":""},{"$f":"IF(CQ43<\"\",(CQ38-CQ43)/CQ38,\"\")","v":""},{"$f":"IF(CR43<\"\",(CR38-CR43)/CR38,\"\")","v":""},{"$f":"IF(CS43<\"\",(CS38-CS43)/CS38,\"\")","v":""},{"$f":"IF(CT43<\"\",(CT38-CT43)/CT38,\"\")","v":""},{"$f":"IF(CU43<\"\",(CU38-CU43)/CU38,\"\")","v":""},"",{"$f":"IF(CW43<\"\",(CW38-CW43)/CW38,\"\")","v":""},{"$f":"IF(CX43<\"\",(CX38-CX43)/CX38,\"\")","v":""},{"$f":"IF(CY43<\"\",(CY38-CY43)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER43<\"\",(ER38-ER43)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},{"$f":"IF(FO43<\"\",(FO38-FO43)/FO38,\"\")","v":""},{"$f":"IF(FP43<\"\",(FP38-FP43)/FP38,\"\")","v":""},{"$f":"IF(FQ43<\"\",(FQ38-FQ43)/FQ38,\"\")","v":""},{"$f":"IF(FR43<\"\",(FR38-FR43)/FR38,\"\")","v":""},{"$f":"IF(FS43<\"\",(FS38-FS43)/FS38,\"\")","v":""},{"$f":"IF(FT43<\"\",(FT38-FT43)/FT38,\"\")","v":""},{"$f":"IF(FU43<\"\",(FU38-FU43)/FU38,\"\")","v":""},{"$f":"IF(FV43<\"\",(FV38-FV43)/FV38,\"\")","v":""},{"$f":"IF(FW43<\"\",(FW38-FW43)/FW38,\"\")","v":""},"",{"$f":"IF(FY43<\"\",(FY38-FY43)/FY38,\"\")","v":""},{"$f":"IF(FZ43<\"\",(FZ38-FZ43)/FZ38,\"\")","v":""},{"$f":"IF(GA43<\"\",(GA38-GA43)/GA38,\"\")","v":""},null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM43<\"\",(GM38-GM43)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK43<\"\",(IK38-IK43)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},{"$f":"IF(JH43<\"\",(JH38-JH43)/JH38,\"\")","v":""},{"$f":"IF(JI43<\"\",(JI38-JI43)/JI38,\"\")","v":""},{"$f":"IF(JJ43<\"\",(JJ38-JJ43)/JJ38,\"\")","v":""},{"$f":"IF(JK43<\"\",(JK38-JK43)/JK38,\"\")","v":""},{"$f":"IF(JL43<\"\",(JL38-JL43)/JL38,\"\")","v":""},{"$f":"IF(JM43<\"\",(JM38-JM43)/JM38,\"\")","v":""},"",{"$f":"IF(JO43<\"\",(JO38-JO43)/JO38,\"\")","v":""},{"$f":"IF(JP43<\"\",(JP38-JP43)/JP38,\"\")","v":""},{"$f":"IF(JQ43<\"\",(JQ38-JQ43)/JQ38,\"\")","v":""},{"$f":"IF(JR43<\"\",(JR38-JR43)/JR38,\"\")","v":""},{"$f":"IF(JS43<\"\",(JS38-JS43)/JS38,\"\")","v":""},{"$f":"IF(JT43<\"\",(JT38-JT43)/JT38,\"\")","v":""},null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG43<\"\",(KG38-KG43)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC43<\"\",(MC38-MC43)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},{"$f":"IF(NA43<\"\",(NA38-NA43)/NA38,\"\")","v":""},{"$f":"IF(NB43<\"\",(NB38-NB43)/NB38,\"\")","v":""},{"$f":"IF(NC43<\"\",(NC38-NC43)/NC38,\"\")","v":""},{"$f":"IF(ND43<\"\",(ND38-ND43)/ND38,\"\")","v":""},{"$f":"IF(NE43<\"\",(NE38-NE43)/NE38,\"\")","v":""},{"$f":"IF(NF43<\"\",(NF38-NF43)/NF38,\"\")","v":""},{"$f":"IF(NG43<\"\",(NG38-NG43)/NG38,\"\")","v":""},{"$f":"IF(NH43<\"\",(NH38-NH43)/NH38,\"\")","v":""},"",{"$f":"IF(NJ43<\"\",(NJ38-NJ43)/NJ38,\"\")","v":""},{"$f":"IF(NK43<\"\",(NK38-NK43)/NK38,\"\")","v":""},{"$f":"IF(NL43<\"\",(NL38-NL43)/NL38,\"\")","v":""},{"$f":"IF(NM43<\"\",(NM38-NM43)/NM38,\"\")","v":""},null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY43<\"\",(NY38-NY43)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY45<\"\",(AY38-AY45)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE45<\"\",(CE38-CE45)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},{"$f":"IF(CM45<\"\",(CM38-CM45)/CM38,\"\")","v":""},{"$f":"IF(CN45<\"\",(CN38-CN45)/CN38,\"\")","v":""},{"$f":"IF(CO45<\"\",(CO38-CO45)/CO38,\"\")","v":""},{"$f":"IF(CP45<\"\",(CP38-CP45)/CP38,\"\")","v":""},{"$f":"IF(CQ45<\"\",(CQ38-CQ45)/CQ38,\"\")","v":""},{"$f":"IF(CR45<\"\",(CR38-CR45)/CR38,\"\")","v":""},{"$f":"IF(CS45<\"\",(CS38-CS45)/CS38,\"\")","v":""},{"$f":"IF(CT45<\"\",(CT38-CT45)/CT38,\"\")","v":""},{"$f":"IF(CU45<\"\",(CU38-CU45)/CU38,\"\")","v":""},"",{"$f":"IF(CW45<\"\",(CW38-CW45)/CW38,\"\")","v":""},{"$f":"IF(CX45<\"\",(CX38-CX45)/CX38,\"\")","v":""},{"$f":"IF(CY45<\"\",(CY38-CY45)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER45<\"\",(ER38-ER45)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX45<\"\",(FX38-FX45)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM45<\"\",(GM38-GM45)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK45<\"\",(IK38-IK45)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN45<\"\",(JN38-JN45)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG45<\"\",(KG38-KG45)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC45<\"\",(MC38-MC45)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI45<\"\",(NI38-NI45)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY45<\"\",(NY38-NY45)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY47<\"\",(AY38-AY47)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE47<\"\",(CE38-CE47)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},{"$f":"IF(CM47<\"\",(CM38-CM47)/CM38,\"\")","v":""},{"$f":"IF(CN47<\"\",(CN38-CN47)/CN38,\"\")","v":""},{"$f":"IF(CO47<\"\",(CO38-CO47)/CO38,\"\")","v":""},{"$f":"IF(CP47<\"\",(CP38-CP47)/CP38,\"\")","v":""},{"$f":"IF(CQ47<\"\",(CQ38-CQ47)/CQ38,\"\")","v":""},{"$f":"IF(CR47<\"\",(CR38-CR47)/CR38,\"\")","v":""},{"$f":"IF(CS47<\"\",(CS38-CS47)/CS38,\"\")","v":""},{"$f":"IF(CT47<\"\",(CT38-CT47)/CT38,\"\")","v":""},{"$f":"IF(CU47<\"\",(CU38-CU47)/CU38,\"\")","v":""},"",{"$f":"IF(CW47<\"\",(CW38-CW47)/CW38,\"\")","v":""},{"$f":"IF(CX47<\"\",(CX38-CX47)/CX38,\"\")","v":""},{"$f":"IF(CY47<\"\",(CY38-CY47)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER47<\"\",(ER38-ER47)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX47<\"\",(FX38-FX47)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM47<\"\",(GM38-GM47)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK47<\"\",(IK38-IK47)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN47<\"\",(JN38-JN47)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG47<\"\",(KG38-KG47)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC47<\"\",(MC38-MC47)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI47<\"\",(NI38-NI47)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY47<\"\",(NY38-NY47)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY49<\"\",(AY38-AY49)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE49<\"\",(CE38-CE49)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},{"$f":"IF(CM49<\"\",(CM38-CM49)/CM38,\"\")","v":""},{"$f":"IF(CN49<\"\",(CN38-CN49)/CN38,\"\")","v":""},{"$f":"IF(CO49<\"\",(CO38-CO49)/CO38,\"\")","v":""},{"$f":"IF(CP49<\"\",(CP38-CP49)/CP38,\"\")","v":""},{"$f":"IF(CQ49<\"\",(CQ38-CQ49)/CQ38,\"\")","v":""},{"$f":"IF(CR49<\"\",(CR38-CR49)/CR38,\"\")","v":""},{"$f":"IF(CS49<\"\",(CS38-CS49)/CS38,\"\")","v":""},{"$f":"IF(CT49<\"\",(CT38-CT49)/CT38,\"\")","v":""},{"$f":"IF(CU49<\"\",(CU38-CU49)/CU38,\"\")","v":""},"",{"$f":"IF(CW49<\"\",(CW38-CW49)/CW38,\"\")","v":""},{"$f":"IF(CX49<\"\",(CX38-CX49)/CX38,\"\")","v":""},{"$f":"IF(CY49<\"\",(CY38-CY49)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER49<\"\",(ER38-ER49)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX49<\"\",(FX38-FX49)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM49<\"\",(GM38-GM49)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK49<\"\",(IK38-IK49)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN49<\"\",(JN38-JN49)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG49<\"\",(KG38-KG49)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC49<\"\",(MC38-MC49)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI49<\"\",(NI38-NI49)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY49<\"\",(NY38-NY49)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY51<\"\",(AY38-AY51)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE51<\"\",(CE38-CE51)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},{"$f":"IF(CM51<\"\",(CM38-CM51)/CM38,\"\")","v":""},{"$f":"IF(CN51<\"\",(CN38-CN51)/CN38,\"\")","v":""},{"$f":"IF(CO51<\"\",(CO38-CO51)/CO38,\"\")","v":""},{"$f":"IF(CP51<\"\",(CP38-CP51)/CP38,\"\")","v":""},{"$f":"IF(CQ51<\"\",(CQ38-CQ51)/CQ38,\"\")","v":""},{"$f":"IF(CR51<\"\",(CR38-CR51)/CR38,\"\")","v":""},{"$f":"IF(CS51<\"\",(CS38-CS51)/CS38,\"\")","v":""},{"$f":"IF(CT51<\"\",(CT38-CT51)/CT38,\"\")","v":""},{"$f":"IF(CU51<\"\",(CU38-CU51)/CU38,\"\")","v":""},"",{"$f":"IF(CW51<\"\",(CW38-CW51)/CW38,\"\")","v":""},{"$f":"IF(CX51<\"\",(CX38-CX51)/CX38,\"\")","v":""},{"$f":"IF(CY51<\"\",(CY38-CY51)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER51<\"\",(ER38-ER51)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX51<\"\",(FX38-FX51)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM51<\"\",(GM38-GM51)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK51<\"\",(IK38-IK51)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN51<\"\",(JN38-JN51)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG51<\"\",(KG38-KG51)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC51<\"\",(MC38-MC51)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI51<\"\",(NI38-NI51)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY51<\"\",(NY38-NY51)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY53<\"\",(AY38-AY53)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE53<\"\",(CE38-CE53)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},{"$f":"IF(CM53<\"\",(CM38-CM53)/CM38,\"\")","v":""},{"$f":"IF(CN53<\"\",(CN38-CN53)/CN38,\"\")","v":""},{"$f":"IF(CO53<\"\",(CO38-CO53)/CO38,\"\")","v":""},{"$f":"IF(CP53<\"\",(CP38-CP53)/CP38,\"\")","v":""},{"$f":"IF(CQ53<\"\",(CQ38-CQ53)/CQ38,\"\")","v":""},{"$f":"IF(CR53<\"\",(CR38-CR53)/CR38,\"\")","v":""},{"$f":"IF(CS53<\"\",(CS38-CS53)/CS38,\"\")","v":""},{"$f":"IF(CT53<\"\",(CT38-CT53)/CT38,\"\")","v":""},{"$f":"IF(CU53<\"\",(CU38-CU53)/CU38,\"\")","v":""},"",{"$f":"IF(CW53<\"\",(CW38-CW53)/CW38,\"\")","v":""},{"$f":"IF(CX53<\"\",(CX38-CX53)/CX38,\"\")","v":""},{"$f":"IF(CY53<\"\",(CY38-CY53)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER53<\"\",(ER38-ER53)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX53<\"\",(FX38-FX53)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM53<\"\",(GM38-GM53)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK53<\"\",(IK38-IK53)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN53<\"\",(JN38-JN53)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG53<\"\",(KG38-KG53)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC53<\"\",(MC38-MC53)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI53<\"\",(NI38-NI53)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY53<\"\",(NY38-NY53)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY55<\"\",(AY38-AY55)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE55<\"\",(CE38-CE55)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},{"$f":"IF(CM55<\"\",(CM38-CM55)/CM38,\"\")","v":""},{"$f":"IF(CN55<\"\",(CN38-CN55)/CN38,\"\")","v":""},{"$f":"IF(CO55<\"\",(CO38-CO55)/CO38,\"\")","v":""},{"$f":"IF(CP55<\"\",(CP38-CP55)/CP38,\"\")","v":""},{"$f":"IF(CQ55<\"\",(CQ38-CQ55)/CQ38,\"\")","v":""},{"$f":"IF(CR55<\"\",(CR38-CR55)/CR38,\"\")","v":""},{"$f":"IF(CS55<\"\",(CS38-CS55)/CS38,\"\")","v":""},{"$f":"IF(CT55<\"\",(CT38-CT55)/CT38,\"\")","v":""},{"$f":"IF(CU55<\"\",(CU38-CU55)/CU38,\"\")","v":""},"",{"$f":"IF(CW55<\"\",(CW38-CW55)/CW38,\"\")","v":""},{"$f":"IF(CX55<\"\",(CX38-CX55)/CX38,\"\")","v":""},{"$f":"IF(CY55<\"\",(CY38-CY55)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER55<\"\",(ER38-ER55)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX55<\"\",(FX38-FX55)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM55<\"\",(GM38-GM55)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK55<\"\",(IK38-IK55)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN55<\"\",(JN38-JN55)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG55<\"\",(KG38-KG55)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC55<\"\",(MC38-MC55)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI55<\"\",(NI38-NI55)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY55<\"\",(NY38-NY55)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY57<\"\",(AY38-AY57)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE57<\"\",(CE38-CE57)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},{"$f":"IF(CM57<\"\",(CM38-CM57)/CM38,\"\")","v":""},{"$f":"IF(CN57<\"\",(CN38-CN57)/CN38,\"\")","v":""},{"$f":"IF(CO57<\"\",(CO38-CO57)/CO38,\"\")","v":""},{"$f":"IF(CP57<\"\",(CP38-CP57)/CP38,\"\")","v":""},{"$f":"IF(CQ57<\"\",(CQ38-CQ57)/CQ38,\"\")","v":""},{"$f":"IF(CR57<\"\",(CR38-CR57)/CR38,\"\")","v":""},{"$f":"IF(CS57<\"\",(CS38-CS57)/CS38,\"\")","v":""},{"$f":"IF(CT57<\"\",(CT38-CT57)/CT38,\"\")","v":""},{"$f":"IF(CU57<\"\",(CU38-CU57)/CU38,\"\")","v":""},"",{"$f":"IF(CW57<\"\",(CW38-CW57)/CW38,\"\")","v":""},{"$f":"IF(CX57<\"\",(CX38-CX57)/CX38,\"\")","v":""},{"$f":"IF(CY57<\"\",(CY38-CY57)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER57<\"\",(ER38-ER57)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX57<\"\",(FX38-FX57)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM57<\"\",(GM38-GM57)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK57<\"\",(IK38-IK57)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN57<\"\",(JN38-JN57)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG57<\"\",(KG38-KG57)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC57<\"\",(MC38-MC57)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI57<\"\",(NI38-NI57)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY57<\"\",(NY38-NY57)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY59<\"\",(AY38-AY59)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE59<\"\",(CE38-CE59)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},{"$f":"IF(CM59<\"\",(CM38-CM59)/CM38,\"\")","v":""},{"$f":"IF(CN59<\"\",(CN38-CN59)/CN38,\"\")","v":""},{"$f":"IF(CO59<\"\",(CO38-CO59)/CO38,\"\")","v":""},{"$f":"IF(CP59<\"\",(CP38-CP59)/CP38,\"\")","v":""},{"$f":"IF(CQ59<\"\",(CQ38-CQ59)/CQ38,\"\")","v":""},{"$f":"IF(CR59<\"\",(CR38-CR59)/CR38,\"\")","v":""},{"$f":"IF(CS59<\"\",(CS38-CS59)/CS38,\"\")","v":""},{"$f":"IF(CT59<\"\",(CT38-CT59)/CT38,\"\")","v":""},{"$f":"IF(CU59<\"\",(CU38-CU59)/CU38,\"\")","v":""},"",{"$f":"IF(CW59<\"\",(CW38-CW59)/CW38,\"\")","v":""},{"$f":"IF(CX59<\"\",(CX38-CX59)/CX38,\"\")","v":""},{"$f":"IF(CY59<\"\",(CY38-CY59)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER59<\"\",(ER38-ER59)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX59<\"\",(FX38-FX59)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM59<\"\",(GM38-GM59)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK59<\"\",(IK38-IK59)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN59<\"\",(JN38-JN59)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG59<\"\",(KG38-KG59)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC59<\"\",(MC38-MC59)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI59<\"\",(NI38-NI59)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY59<\"\",(NY38-NY59)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY61<\"\",(AY38-AY61)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE61<\"\",(CE38-CE61)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},{"$f":"IF(CM61<\"\",(CM38-CM61)/CM38,\"\")","v":""},{"$f":"IF(CN61<\"\",(CN38-CN61)/CN38,\"\")","v":""},{"$f":"IF(CO61<\"\",(CO38-CO61)/CO38,\"\")","v":""},{"$f":"IF(CP61<\"\",(CP38-CP61)/CP38,\"\")","v":""},{"$f":"IF(CQ61<\"\",(CQ38-CQ61)/CQ38,\"\")","v":""},{"$f":"IF(CR61<\"\",(CR38-CR61)/CR38,\"\")","v":""},{"$f":"IF(CS61<\"\",(CS38-CS61)/CS38,\"\")","v":""},{"$f":"IF(CT61<\"\",(CT38-CT61)/CT38,\"\")","v":""},{"$f":"IF(CU61<\"\",(CU38-CU61)/CU38,\"\")","v":""},"",{"$f":"IF(CW61<\"\",(CW38-CW61)/CW38,\"\")","v":""},{"$f":"IF(CX61<\"\",(CX38-CX61)/CX38,\"\")","v":""},{"$f":"IF(CY61<\"\",(CY38-CY61)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER61<\"\",(ER38-ER61)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX61<\"\",(FX38-FX61)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM61<\"\",(GM38-GM61)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK61<\"\",(IK38-IK61)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN61<\"\",(JN38-JN61)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG61<\"\",(KG38-KG61)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC61<\"\",(MC38-MC61)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI61<\"\",(NI38-NI61)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY61<\"\",(NY38-NY61)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY63<\"\",(AY38-AY63)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE63<\"\",(CE38-CE63)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},{"$f":"IF(CM63<\"\",(CM38-CM63)/CM38,\"\")","v":""},{"$f":"IF(CN63<\"\",(CN38-CN63)/CN38,\"\")","v":""},{"$f":"IF(CO63<\"\",(CO38-CO63)/CO38,\"\")","v":""},{"$f":"IF(CP63<\"\",(CP38-CP63)/CP38,\"\")","v":""},{"$f":"IF(CQ63<\"\",(CQ38-CQ63)/CQ38,\"\")","v":""},{"$f":"IF(CR63<\"\",(CR38-CR63)/CR38,\"\")","v":""},{"$f":"IF(CS63<\"\",(CS38-CS63)/CS38,\"\")","v":""},{"$f":"IF(CT63<\"\",(CT38-CT63)/CT38,\"\")","v":""},{"$f":"IF(CU63<\"\",(CU38-CU63)/CU38,\"\")","v":""},"",{"$f":"IF(CW63<\"\",(CW38-CW63)/CW38,\"\")","v":""},{"$f":"IF(CX63<\"\",(CX38-CX63)/CX38,\"\")","v":""},{"$f":"IF(CY63<\"\",(CY38-CY63)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER63<\"\",(ER38-ER63)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX63<\"\",(FX38-FX63)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM63<\"\",(GM38-GM63)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK63<\"\",(IK38-IK63)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN63<\"\",(JN38-JN63)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG63<\"\",(KG38-KG63)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC63<\"\",(MC38-MC63)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI63<\"\",(NI38-NI63)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY63<\"\",(NY38-NY63)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY65<\"\",(AY38-AY65)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE65<\"\",(CE38-CE65)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},{"$f":"IF(CM65<\"\",(CM38-CM65)/CM38,\"\")","v":""},{"$f":"IF(CN65<\"\",(CN38-CN65)/CN38,\"\")","v":""},{"$f":"IF(CO65<\"\",(CO38-CO65)/CO38,\"\")","v":""},{"$f":"IF(CP65<\"\",(CP38-CP65)/CP38,\"\")","v":""},{"$f":"IF(CQ65<\"\",(CQ38-CQ65)/CQ38,\"\")","v":""},{"$f":"IF(CR65<\"\",(CR38-CR65)/CR38,\"\")","v":""},{"$f":"IF(CS65<\"\",(CS38-CS65)/CS38,\"\")","v":""},{"$f":"IF(CT65<\"\",(CT38-CT65)/CT38,\"\")","v":""},{"$f":"IF(CU65<\"\",(CU38-CU65)/CU38,\"\")","v":""},"",{"$f":"IF(CW65<\"\",(CW38-CW65)/CW38,\"\")","v":""},{"$f":"IF(CX65<\"\",(CX38-CX65)/CX38,\"\")","v":""},{"$f":"IF(CY65<\"\",(CY38-CY65)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER65<\"\",(ER38-ER65)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX65<\"\",(FX38-FX65)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM65<\"\",(GM38-GM65)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK65<\"\",(IK38-IK65)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN65<\"\",(JN38-JN65)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG65<\"\",(KG38-KG65)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC65<\"\",(MC38-MC65)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI65<\"\",(NI38-NI65)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY65<\"\",(NY38-NY65)/NY38,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY67<\"\",(AY38-AY67)/AY38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE67<\"\",(CE38-CE67)/CE38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},{"$f":"IF(CM67<\"\",(CM38-CM67)/CM38,\"\")","v":""},{"$f":"IF(CN67<\"\",(CN38-CN67)/CN38,\"\")","v":""},{"$f":"IF(CO67<\"\",(CO38-CO67)/CO38,\"\")","v":""},{"$f":"IF(CP67<\"\",(CP38-CP67)/CP38,\"\")","v":""},{"$f":"IF(CQ67<\"\",(CQ38-CQ67)/CQ38,\"\")","v":""},{"$f":"IF(CR67<\"\",(CR38-CR67)/CR38,\"\")","v":""},{"$f":"IF(CS67<\"\",(CS38-CS67)/CS38,\"\")","v":""},{"$f":"IF(CT67<\"\",(CT38-CT67)/CT38,\"\")","v":""},{"$f":"IF(CU67<\"\",(CU38-CU67)/CU38,\"\")","v":""},"",{"$f":"IF(CW67<\"\",(CW38-CW67)/CW38,\"\")","v":""},{"$f":"IF(CX67<\"\",(CX38-CX67)/CX38,\"\")","v":""},{"$f":"IF(CY67<\"\",(CY38-CY67)/CY38,\"\")","v":""},null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER67<\"\",(ER38-ER67)/ER38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX67<\"\",(FX38-FX67)/FX38,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","",{"$f":"IF(GM67<\"\",(GM38-GM67)/GM38,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK67<\"\",(IK38-IK67)/IK38,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","",{"$f":"IF(JN67<\"\",(JN38-JN67)/JN38,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG67<\"\",(KG38-KG67)/KG38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC67<\"\",(MC38-MC67)/MC38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI67<\"\",(NI38-NI67)/NI38,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","",{"$f":"IF(NY67<\"\",(NY38-NY67)/NY38,\"\")","v":""},"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY74<\"\",(AY73-AY74)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE74<\"\",(CE73-CE74)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},{"$f":"IF(CM74<\"\",(CM73-CM74)/CM73,\"\")","v":""},{"$f":"IF(CN74<\"\",(CN73-CN74)/CN73,\"\")","v":""},{"$f":"IF(CO74<\"\",(CO73-CO74)/CO73,\"\")","v":""},{"$f":"IF(CP74<\"\",(CP73-CP74)/CP73,\"\")","v":""},{"$f":"IF(CQ74<\"\",(CQ73-CQ74)/CQ73,\"\")","v":""},{"$f":"IF(CR74<\"\",(CR73-CR74)/CR73,\"\")","v":""},{"$f":"IF(CS74<\"\",(CS73-CS74)/CS73,\"\")","v":""},{"$f":"IF(CT74<\"\",(CT73-CT74)/CT73,\"\")","v":""},{"$f":"IF(CU74<\"\",(CU73-CU74)/CU73,\"\")","v":""},"",{"$f":"IF(CW74<\"\",(CW73-CW74)/CW73,\"\")","v":""},{"$f":"IF(CX74<\"\",(CX73-CX74)/CX73,\"\")","v":""},{"$f":"IF(CY74<\"\",(CY73-CY74)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER74<\"\",(ER73-ER74)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX74<\"\",(FX73-FX74)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM74<\"\",(GM73-GM74)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK74<\"\",(IK73-IK74)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN74<\"\",(JN73-JN74)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG74<\"\",(KG73-KG74)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC74<\"\",(MC73-MC74)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI74<\"\",(NI73-NI74)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY74<\"\",(NY73-NY74)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY76<\"\",(AY73-AY76)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE76<\"\",(CE73-CE76)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},{"$f":"IF(CM76<\"\",(CM73-CM76)/CM73,\"\")","v":""},{"$f":"IF(CN76<\"\",(CN73-CN76)/CN73,\"\")","v":""},{"$f":"IF(CO76<\"\",(CO73-CO76)/CO73,\"\")","v":""},{"$f":"IF(CP76<\"\",(CP73-CP76)/CP73,\"\")","v":""},{"$f":"IF(CQ76<\"\",(CQ73-CQ76)/CQ73,\"\")","v":""},{"$f":"IF(CR76<\"\",(CR73-CR76)/CR73,\"\")","v":""},{"$f":"IF(CS76<\"\",(CS73-CS76)/CS73,\"\")","v":""},{"$f":"IF(CT76<\"\",(CT73-CT76)/CT73,\"\")","v":""},{"$f":"IF(CU76<\"\",(CU73-CU76)/CU73,\"\")","v":""},"",{"$f":"IF(CW76<\"\",(CW73-CW76)/CW73,\"\")","v":""},{"$f":"IF(CX76<\"\",(CX73-CX76)/CX73,\"\")","v":""},{"$f":"IF(CY76<\"\",(CY73-CY76)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER76<\"\",(ER73-ER76)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX76<\"\",(FX73-FX76)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM76<\"\",(GM73-GM76)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK76<\"\",(IK73-IK76)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN76<\"\",(JN73-JN76)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG76<\"\",(KG73-KG76)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC76<\"\",(MC73-MC76)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI76<\"\",(NI73-NI76)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY76<\"\",(NY73-NY76)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY78<\"\",(AY73-AY78)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},{"$f":"IF(BV78<\"\",(BV73-BV78)/BV73,\"\")","v":""},{"$f":"IF(BW78<\"\",(BW73-BW78)/BW73,\"\")","v":""},{"$f":"IF(BX78<\"\",(BX73-BX78)/BX73,\"\")","v":""},{"$f":"IF(BY78<\"\",(BY73-BY78)/BY73,\"\")","v":""},{"$f":"IF(BZ78<\"\",(BZ73-BZ78)/BZ73,\"\")","v":""},{"$f":"IF(CA78<\"\",(CA73-CA78)/CA73,\"\")","v":""},{"$f":"IF(CB78<\"\",(CB73-CB78)/CB73,\"\")","v":""},{"$f":"IF(CC78<\"\",(CC73-CC78)/CC73,\"\")","v":""},{"$f":"IF(CD78<\"\",(CD73-CD78)/CD73,\"\")","v":""},"",{"$f":"IF(CF78<\"\",(CF73-CF78)/CF73,\"\")","v":""},{"$f":"IF(CG78<\"\",(CG73-CG78)/CG73,\"\")","v":""},{"$f":"IF(CH78<\"\",(CH73-CH78)/CH73,\"\")","v":""},null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},{"$f":"IF(CM78<\"\",(CM73-CM78)/CM73,\"\")","v":""},{"$f":"IF(CN78<\"\",(CN73-CN78)/CN73,\"\")","v":""},{"$f":"IF(CO78<\"\",(CO73-CO78)/CO73,\"\")","v":""},{"$f":"IF(CP78<\"\",(CP73-CP78)/CP73,\"\")","v":""},{"$f":"IF(CQ78<\"\",(CQ73-CQ78)/CQ73,\"\")","v":""},{"$f":"IF(CR78<\"\",(CR73-CR78)/CR73,\"\")","v":""},{"$f":"IF(CS78<\"\",(CS73-CS78)/CS73,\"\")","v":""},{"$f":"IF(CT78<\"\",(CT73-CT78)/CT73,\"\")","v":""},{"$f":"IF(CU78<\"\",(CU73-CU78)/CU73,\"\")","v":""},"",{"$f":"IF(CW78<\"\",(CW73-CW78)/CW73,\"\")","v":""},{"$f":"IF(CX78<\"\",(CX73-CX78)/CX73,\"\")","v":""},{"$f":"IF(CY78<\"\",(CY73-CY78)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER78<\"\",(ER73-ER78)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},{"$f":"IF(FO78<\"\",(FO73-FO78)/FO73,\"\")","v":""},{"$f":"IF(FP78<\"\",(FP73-FP78)/FP73,\"\")","v":""},{"$f":"IF(FQ78<\"\",(FQ73-FQ78)/FQ73,\"\")","v":""},{"$f":"IF(FR78<\"\",(FR73-FR78)/FR73,\"\")","v":""},{"$f":"IF(FS78<\"\",(FS73-FS78)/FS73,\"\")","v":""},{"$f":"IF(FT78<\"\",(FT73-FT78)/FT73,\"\")","v":""},{"$f":"IF(FU78<\"\",(FU73-FU78)/FU73,\"\")","v":""},{"$f":"IF(FV78<\"\",(FV73-FV78)/FV73,\"\")","v":""},{"$f":"IF(FW78<\"\",(FW73-FW78)/FW73,\"\")","v":""},"",{"$f":"IF(FY78<\"\",(FY73-FY78)/FY73,\"\")","v":""},{"$f":"IF(FZ78<\"\",(FZ73-FZ78)/FZ73,\"\")","v":""},{"$f":"IF(GA78<\"\",(GA73-GA78)/GA73,\"\")","v":""},null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM78<\"\",(GM73-GM78)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK78<\"\",(IK73-IK78)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},{"$f":"IF(JH78<\"\",(JH73-JH78)/JH73,\"\")","v":""},{"$f":"IF(JI78<\"\",(JI73-JI78)/JI73,\"\")","v":""},{"$f":"IF(JJ78<\"\",(JJ73-JJ78)/JJ73,\"\")","v":""},{"$f":"IF(JK78<\"\",(JK73-JK78)/JK73,\"\")","v":""},{"$f":"IF(JL78<\"\",(JL73-JL78)/JL73,\"\")","v":""},{"$f":"IF(JM78<\"\",(JM73-JM78)/JM73,\"\")","v":""},"",{"$f":"IF(JO78<\"\",(JO73-JO78)/JO73,\"\")","v":""},{"$f":"IF(JP78<\"\",(JP73-JP78)/JP73,\"\")","v":""},{"$f":"IF(JQ78<\"\",(JQ73-JQ78)/JQ73,\"\")","v":""},{"$f":"IF(JR78<\"\",(JR73-JR78)/JR73,\"\")","v":""},{"$f":"IF(JS78<\"\",(JS73-JS78)/JS73,\"\")","v":""},{"$f":"IF(JT78<\"\",(JT73-JT78)/JT73,\"\")","v":""},null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG78<\"\",(KG73-KG78)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC78<\"\",(MC73-MC78)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},{"$f":"IF(NA78<\"\",(NA73-NA78)/NA73,\"\")","v":""},{"$f":"IF(NB78<\"\",(NB73-NB78)/NB73,\"\")","v":""},{"$f":"IF(NC78<\"\",(NC73-NC78)/NC73,\"\")","v":""},{"$f":"IF(ND78<\"\",(ND73-ND78)/ND73,\"\")","v":""},{"$f":"IF(NE78<\"\",(NE73-NE78)/NE73,\"\")","v":""},{"$f":"IF(NF78<\"\",(NF73-NF78)/NF73,\"\")","v":""},{"$f":"IF(NG78<\"\",(NG73-NG78)/NG73,\"\")","v":""},{"$f":"IF(NH78<\"\",(NH73-NH78)/NH73,\"\")","v":""},"",{"$f":"IF(NJ78<\"\",(NJ73-NJ78)/NJ73,\"\")","v":""},{"$f":"IF(NK78<\"\",(NK73-NK78)/NK73,\"\")","v":""},{"$f":"IF(NL78<\"\",(NL73-NL78)/NL73,\"\")","v":""},{"$f":"IF(NM78<\"\",(NM73-NM78)/NM73,\"\")","v":""},null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY78<\"\",(NY73-NY78)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY80<\"\",(AY73-AY80)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE80<\"\",(CE73-CE80)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},{"$f":"IF(CM80<\"\",(CM73-CM80)/CM73,\"\")","v":""},{"$f":"IF(CN80<\"\",(CN73-CN80)/CN73,\"\")","v":""},{"$f":"IF(CO80<\"\",(CO73-CO80)/CO73,\"\")","v":""},{"$f":"IF(CP80<\"\",(CP73-CP80)/CP73,\"\")","v":""},{"$f":"IF(CQ80<\"\",(CQ73-CQ80)/CQ73,\"\")","v":""},{"$f":"IF(CR80<\"\",(CR73-CR80)/CR73,\"\")","v":""},{"$f":"IF(CS80<\"\",(CS73-CS80)/CS73,\"\")","v":""},{"$f":"IF(CT80<\"\",(CT73-CT80)/CT73,\"\")","v":""},{"$f":"IF(CU80<\"\",(CU73-CU80)/CU73,\"\")","v":""},"",{"$f":"IF(CW80<\"\",(CW73-CW80)/CW73,\"\")","v":""},{"$f":"IF(CX80<\"\",(CX73-CX80)/CX73,\"\")","v":""},{"$f":"IF(CY80<\"\",(CY73-CY80)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER80<\"\",(ER73-ER80)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX80<\"\",(FX73-FX80)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM80<\"\",(GM73-GM80)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK80<\"\",(IK73-IK80)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN80<\"\",(JN73-JN80)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG80<\"\",(KG73-KG80)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC80<\"\",(MC73-MC80)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI80<\"\",(NI73-NI80)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY80<\"\",(NY73-NY80)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY82<\"\",(AY73-AY82)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE82<\"\",(CE73-CE82)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},{"$f":"IF(CM82<\"\",(CM73-CM82)/CM73,\"\")","v":""},{"$f":"IF(CN82<\"\",(CN73-CN82)/CN73,\"\")","v":""},{"$f":"IF(CO82<\"\",(CO73-CO82)/CO73,\"\")","v":""},{"$f":"IF(CP82<\"\",(CP73-CP82)/CP73,\"\")","v":""},{"$f":"IF(CQ82<\"\",(CQ73-CQ82)/CQ73,\"\")","v":""},{"$f":"IF(CR82<\"\",(CR73-CR82)/CR73,\"\")","v":""},{"$f":"IF(CS82<\"\",(CS73-CS82)/CS73,\"\")","v":""},{"$f":"IF(CT82<\"\",(CT73-CT82)/CT73,\"\")","v":""},{"$f":"IF(CU82<\"\",(CU73-CU82)/CU73,\"\")","v":""},"",{"$f":"IF(CW82<\"\",(CW73-CW82)/CW73,\"\")","v":""},{"$f":"IF(CX82<\"\",(CX73-CX82)/CX73,\"\")","v":""},{"$f":"IF(CY82<\"\",(CY73-CY82)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER82<\"\",(ER73-ER82)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX82<\"\",(FX73-FX82)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM82<\"\",(GM73-GM82)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK82<\"\",(IK73-IK82)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN82<\"\",(JN73-JN82)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG82<\"\",(KG73-KG82)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC82<\"\",(MC73-MC82)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI82<\"\",(NI73-NI82)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY82<\"\",(NY73-NY82)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY84<\"\",(AY73-AY84)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE84<\"\",(CE73-CE84)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},{"$f":"IF(CM84<\"\",(CM73-CM84)/CM73,\"\")","v":""},{"$f":"IF(CN84<\"\",(CN73-CN84)/CN73,\"\")","v":""},{"$f":"IF(CO84<\"\",(CO73-CO84)/CO73,\"\")","v":""},{"$f":"IF(CP84<\"\",(CP73-CP84)/CP73,\"\")","v":""},{"$f":"IF(CQ84<\"\",(CQ73-CQ84)/CQ73,\"\")","v":""},{"$f":"IF(CR84<\"\",(CR73-CR84)/CR73,\"\")","v":""},{"$f":"IF(CS84<\"\",(CS73-CS84)/CS73,\"\")","v":""},{"$f":"IF(CT84<\"\",(CT73-CT84)/CT73,\"\")","v":""},{"$f":"IF(CU84<\"\",(CU73-CU84)/CU73,\"\")","v":""},"",{"$f":"IF(CW84<\"\",(CW73-CW84)/CW73,\"\")","v":""},{"$f":"IF(CX84<\"\",(CX73-CX84)/CX73,\"\")","v":""},{"$f":"IF(CY84<\"\",(CY73-CY84)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER84<\"\",(ER73-ER84)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX84<\"\",(FX73-FX84)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM84<\"\",(GM73-GM84)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK84<\"\",(IK73-IK84)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN84<\"\",(JN73-JN84)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG84<\"\",(KG73-KG84)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC84<\"\",(MC73-MC84)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI84<\"\",(NI73-NI84)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY84<\"\",(NY73-NY84)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY86<\"\",(AY73-AY86)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE86<\"\",(CE73-CE86)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},{"$f":"IF(CM86<\"\",(CM73-CM86)/CM73,\"\")","v":""},{"$f":"IF(CN86<\"\",(CN73-CN86)/CN73,\"\")","v":""},{"$f":"IF(CO86<\"\",(CO73-CO86)/CO73,\"\")","v":""},{"$f":"IF(CP86<\"\",(CP73-CP86)/CP73,\"\")","v":""},{"$f":"IF(CQ86<\"\",(CQ73-CQ86)/CQ73,\"\")","v":""},{"$f":"IF(CR86<\"\",(CR73-CR86)/CR73,\"\")","v":""},{"$f":"IF(CS86<\"\",(CS73-CS86)/CS73,\"\")","v":""},{"$f":"IF(CT86<\"\",(CT73-CT86)/CT73,\"\")","v":""},{"$f":"IF(CU86<\"\",(CU73-CU86)/CU73,\"\")","v":""},"",{"$f":"IF(CW86<\"\",(CW73-CW86)/CW73,\"\")","v":""},{"$f":"IF(CX86<\"\",(CX73-CX86)/CX73,\"\")","v":""},{"$f":"IF(CY86<\"\",(CY73-CY86)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER86<\"\",(ER73-ER86)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX86<\"\",(FX73-FX86)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM86<\"\",(GM73-GM86)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK86<\"\",(IK73-IK86)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN86<\"\",(JN73-JN86)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG86<\"\",(KG73-KG86)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC86<\"\",(MC73-MC86)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI86<\"\",(NI73-NI86)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY86<\"\",(NY73-NY86)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY88<\"\",(AY73-AY88)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE88<\"\",(CE73-CE88)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},{"$f":"IF(CM88<\"\",(CM73-CM88)/CM73,\"\")","v":""},{"$f":"IF(CN88<\"\",(CN73-CN88)/CN73,\"\")","v":""},{"$f":"IF(CO88<\"\",(CO73-CO88)/CO73,\"\")","v":""},{"$f":"IF(CP88<\"\",(CP73-CP88)/CP73,\"\")","v":""},{"$f":"IF(CQ88<\"\",(CQ73-CQ88)/CQ73,\"\")","v":""},{"$f":"IF(CR88<\"\",(CR73-CR88)/CR73,\"\")","v":""},{"$f":"IF(CS88<\"\",(CS73-CS88)/CS73,\"\")","v":""},{"$f":"IF(CT88<\"\",(CT73-CT88)/CT73,\"\")","v":""},{"$f":"IF(CU88<\"\",(CU73-CU88)/CU73,\"\")","v":""},"",{"$f":"IF(CW88<\"\",(CW73-CW88)/CW73,\"\")","v":""},{"$f":"IF(CX88<\"\",(CX73-CX88)/CX73,\"\")","v":""},{"$f":"IF(CY88<\"\",(CY73-CY88)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER88<\"\",(ER73-ER88)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX88<\"\",(FX73-FX88)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM88<\"\",(GM73-GM88)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK88<\"\",(IK73-IK88)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN88<\"\",(JN73-JN88)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG88<\"\",(KG73-KG88)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC88<\"\",(MC73-MC88)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI88<\"\",(NI73-NI88)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY88<\"\",(NY73-NY88)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY90<\"\",(AY73-AY90)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE90<\"\",(CE73-CE90)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},{"$f":"IF(CM90<\"\",(CM73-CM90)/CM73,\"\")","v":""},{"$f":"IF(CN90<\"\",(CN73-CN90)/CN73,\"\")","v":""},{"$f":"IF(CO90<\"\",(CO73-CO90)/CO73,\"\")","v":""},{"$f":"IF(CP90<\"\",(CP73-CP90)/CP73,\"\")","v":""},{"$f":"IF(CQ90<\"\",(CQ73-CQ90)/CQ73,\"\")","v":""},{"$f":"IF(CR90<\"\",(CR73-CR90)/CR73,\"\")","v":""},{"$f":"IF(CS90<\"\",(CS73-CS90)/CS73,\"\")","v":""},{"$f":"IF(CT90<\"\",(CT73-CT90)/CT73,\"\")","v":""},{"$f":"IF(CU90<\"\",(CU73-CU90)/CU73,\"\")","v":""},"",{"$f":"IF(CW90<\"\",(CW73-CW90)/CW73,\"\")","v":""},{"$f":"IF(CX90<\"\",(CX73-CX90)/CX73,\"\")","v":""},{"$f":"IF(CY90<\"\",(CY73-CY90)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER90<\"\",(ER73-ER90)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX90<\"\",(FX73-FX90)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM90<\"\",(GM73-GM90)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK90<\"\",(IK73-IK90)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN90<\"\",(JN73-JN90)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG90<\"\",(KG73-KG90)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC90<\"\",(MC73-MC90)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI90<\"\",(NI73-NI90)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY90<\"\",(NY73-NY90)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY92<\"\",(AY73-AY92)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE92<\"\",(CE73-CE92)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},{"$f":"IF(CM92<\"\",(CM73-CM92)/CM73,\"\")","v":""},{"$f":"IF(CN92<\"\",(CN73-CN92)/CN73,\"\")","v":""},{"$f":"IF(CO92<\"\",(CO73-CO92)/CO73,\"\")","v":""},{"$f":"IF(CP92<\"\",(CP73-CP92)/CP73,\"\")","v":""},{"$f":"IF(CQ92<\"\",(CQ73-CQ92)/CQ73,\"\")","v":""},{"$f":"IF(CR92<\"\",(CR73-CR92)/CR73,\"\")","v":""},{"$f":"IF(CS92<\"\",(CS73-CS92)/CS73,\"\")","v":""},{"$f":"IF(CT92<\"\",(CT73-CT92)/CT73,\"\")","v":""},{"$f":"IF(CU92<\"\",(CU73-CU92)/CU73,\"\")","v":""},"",{"$f":"IF(CW92<\"\",(CW73-CW92)/CW73,\"\")","v":""},{"$f":"IF(CX92<\"\",(CX73-CX92)/CX73,\"\")","v":""},{"$f":"IF(CY92<\"\",(CY73-CY92)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER92<\"\",(ER73-ER92)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX92<\"\",(FX73-FX92)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM92<\"\",(GM73-GM92)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK92<\"\",(IK73-IK92)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN92<\"\",(JN73-JN92)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG92<\"\",(KG73-KG92)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC92<\"\",(MC73-MC92)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI92<\"\",(NI73-NI92)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY92<\"\",(NY73-NY92)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY94<\"\",(AY73-AY94)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE94<\"\",(CE73-CE94)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},{"$f":"IF(CM94<\"\",(CM73-CM94)/CM73,\"\")","v":""},{"$f":"IF(CN94<\"\",(CN73-CN94)/CN73,\"\")","v":""},{"$f":"IF(CO94<\"\",(CO73-CO94)/CO73,\"\")","v":""},{"$f":"IF(CP94<\"\",(CP73-CP94)/CP73,\"\")","v":""},{"$f":"IF(CQ94<\"\",(CQ73-CQ94)/CQ73,\"\")","v":""},{"$f":"IF(CR94<\"\",(CR73-CR94)/CR73,\"\")","v":""},{"$f":"IF(CS94<\"\",(CS73-CS94)/CS73,\"\")","v":""},{"$f":"IF(CT94<\"\",(CT73-CT94)/CT73,\"\")","v":""},{"$f":"IF(CU94<\"\",(CU73-CU94)/CU73,\"\")","v":""},"",{"$f":"IF(CW94<\"\",(CW73-CW94)/CW73,\"\")","v":""},{"$f":"IF(CX94<\"\",(CX73-CX94)/CX73,\"\")","v":""},{"$f":"IF(CY94<\"\",(CY73-CY94)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER94<\"\",(ER73-ER94)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX94<\"\",(FX73-FX94)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM94<\"\",(GM73-GM94)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK94<\"\",(IK73-IK94)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN94<\"\",(JN73-JN94)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG94<\"\",(KG73-KG94)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC94<\"\",(MC73-MC94)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI94<\"\",(NI73-NI94)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY94<\"\",(NY73-NY94)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY96<\"\",(AY73-AY96)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE96<\"\",(CE73-CE96)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},{"$f":"IF(CM96<\"\",(CM73-CM96)/CM73,\"\")","v":""},{"$f":"IF(CN96<\"\",(CN73-CN96)/CN73,\"\")","v":""},{"$f":"IF(CO96<\"\",(CO73-CO96)/CO73,\"\")","v":""},{"$f":"IF(CP96<\"\",(CP73-CP96)/CP73,\"\")","v":""},{"$f":"IF(CQ96<\"\",(CQ73-CQ96)/CQ73,\"\")","v":""},{"$f":"IF(CR96<\"\",(CR73-CR96)/CR73,\"\")","v":""},{"$f":"IF(CS96<\"\",(CS73-CS96)/CS73,\"\")","v":""},{"$f":"IF(CT96<\"\",(CT73-CT96)/CT73,\"\")","v":""},{"$f":"IF(CU96<\"\",(CU73-CU96)/CU73,\"\")","v":""},"",{"$f":"IF(CW96<\"\",(CW73-CW96)/CW73,\"\")","v":""},{"$f":"IF(CX96<\"\",(CX73-CX96)/CX73,\"\")","v":""},{"$f":"IF(CY96<\"\",(CY73-CY96)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER96<\"\",(ER73-ER96)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX96<\"\",(FX73-FX96)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM96<\"\",(GM73-GM96)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK96<\"\",(IK73-IK96)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN96<\"\",(JN73-JN96)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG96<\"\",(KG73-KG96)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC96<\"\",(MC73-MC96)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI96<\"\",(NI73-NI96)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY96<\"\",(NY73-NY96)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY98<\"\",(AY73-AY98)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE98<\"\",(CE73-CE98)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},{"$f":"IF(CM98<\"\",(CM73-CM98)/CM73,\"\")","v":""},{"$f":"IF(CN98<\"\",(CN73-CN98)/CN73,\"\")","v":""},{"$f":"IF(CO98<\"\",(CO73-CO98)/CO73,\"\")","v":""},{"$f":"IF(CP98<\"\",(CP73-CP98)/CP73,\"\")","v":""},{"$f":"IF(CQ98<\"\",(CQ73-CQ98)/CQ73,\"\")","v":""},{"$f":"IF(CR98<\"\",(CR73-CR98)/CR73,\"\")","v":""},{"$f":"IF(CS98<\"\",(CS73-CS98)/CS73,\"\")","v":""},{"$f":"IF(CT98<\"\",(CT73-CT98)/CT73,\"\")","v":""},{"$f":"IF(CU98<\"\",(CU73-CU98)/CU73,\"\")","v":""},"",{"$f":"IF(CW98<\"\",(CW73-CW98)/CW73,\"\")","v":""},{"$f":"IF(CX98<\"\",(CX73-CX98)/CX73,\"\")","v":""},{"$f":"IF(CY98<\"\",(CY73-CY98)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER98<\"\",(ER73-ER98)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX98<\"\",(FX73-FX98)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM98<\"\",(GM73-GM98)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK98<\"\",(IK73-IK98)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN98<\"\",(JN73-JN98)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG98<\"\",(KG73-KG98)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC98<\"\",(MC73-MC98)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI98<\"\",(NI73-NI98)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY98<\"\",(NY73-NY98)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY100<\"\",(AY73-AY100)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE100<\"\",(CE73-CE100)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},{"$f":"IF(CM100<\"\",(CM73-CM100)/CM73,\"\")","v":""},{"$f":"IF(CN100<\"\",(CN73-CN100)/CN73,\"\")","v":""},{"$f":"IF(CO100<\"\",(CO73-CO100)/CO73,\"\")","v":""},{"$f":"IF(CP100<\"\",(CP73-CP100)/CP73,\"\")","v":""},{"$f":"IF(CQ100<\"\",(CQ73-CQ100)/CQ73,\"\")","v":""},{"$f":"IF(CR100<\"\",(CR73-CR100)/CR73,\"\")","v":""},{"$f":"IF(CS100<\"\",(CS73-CS100)/CS73,\"\")","v":""},{"$f":"IF(CT100<\"\",(CT73-CT100)/CT73,\"\")","v":""},{"$f":"IF(CU100<\"\",(CU73-CU100)/CU73,\"\")","v":""},"",{"$f":"IF(CW100<\"\",(CW73-CW100)/CW73,\"\")","v":""},{"$f":"IF(CX100<\"\",(CX73-CX100)/CX73,\"\")","v":""},{"$f":"IF(CY100<\"\",(CY73-CY100)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER100<\"\",(ER73-ER100)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX100<\"\",(FX73-FX100)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM100<\"\",(GM73-GM100)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK100<\"\",(IK73-IK100)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN100<\"\",(JN73-JN100)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG100<\"\",(KG73-KG100)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC100<\"\",(MC73-MC100)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI100<\"\",(NI73-NI100)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY100<\"\",(NY73-NY100)/NY73,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY102<\"\",(AY73-AY102)/AY73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE102<\"\",(CE73-CE102)/CE73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},{"$f":"IF(CM102<\"\",(CM73-CM102)/CM73,\"\")","v":""},{"$f":"IF(CN102<\"\",(CN73-CN102)/CN73,\"\")","v":""},{"$f":"IF(CO102<\"\",(CO73-CO102)/CO73,\"\")","v":""},{"$f":"IF(CP102<\"\",(CP73-CP102)/CP73,\"\")","v":""},{"$f":"IF(CQ102<\"\",(CQ73-CQ102)/CQ73,\"\")","v":""},{"$f":"IF(CR102<\"\",(CR73-CR102)/CR73,\"\")","v":""},{"$f":"IF(CS102<\"\",(CS73-CS102)/CS73,\"\")","v":""},{"$f":"IF(CT102<\"\",(CT73-CT102)/CT73,\"\")","v":""},{"$f":"IF(CU102<\"\",(CU73-CU102)/CU73,\"\")","v":""},"",{"$f":"IF(CW102<\"\",(CW73-CW102)/CW73,\"\")","v":""},{"$f":"IF(CX102<\"\",(CX73-CX102)/CX73,\"\")","v":""},{"$f":"IF(CY102<\"\",(CY73-CY102)/CY73,\"\")","v":""},null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER102<\"\",(ER73-ER102)/ER73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX102<\"\",(FX73-FX102)/FX73,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","",{"$f":"IF(GM102<\"\",(GM73-GM102)/GM73,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK102<\"\",(IK73-IK102)/IK73,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","",{"$f":"IF(JN102<\"\",(JN73-JN102)/JN73,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG102<\"\",(KG73-KG102)/KG73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC102<\"\",(MC73-MC102)/MC73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI102<\"\",(NI73-NI102)/NI73,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","",{"$f":"IF(NY102<\"\",(NY73-NY102)/NY73,\"\")","v":""},"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY109<\"\",(AY108-AY109)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE109<\"\",(CE108-CE109)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},{"$f":"IF(CM109<\"\",(CM108-CM109)/CM108,\"\")","v":""},{"$f":"IF(CN109<\"\",(CN108-CN109)/CN108,\"\")","v":""},{"$f":"IF(CO109<\"\",(CO108-CO109)/CO108,\"\")","v":""},{"$f":"IF(CP109<\"\",(CP108-CP109)/CP108,\"\")","v":""},{"$f":"IF(CQ109<\"\",(CQ108-CQ109)/CQ108,\"\")","v":""},{"$f":"IF(CR109<\"\",(CR108-CR109)/CR108,\"\")","v":""},{"$f":"IF(CS109<\"\",(CS108-CS109)/CS108,\"\")","v":""},{"$f":"IF(CT109<\"\",(CT108-CT109)/CT108,\"\")","v":""},{"$f":"IF(CU109<\"\",(CU108-CU109)/CU108,\"\")","v":""},"",{"$f":"IF(CW109<\"\",(CW108-CW109)/CW108,\"\")","v":""},{"$f":"IF(CX109<\"\",(CX108-CX109)/CX108,\"\")","v":""},{"$f":"IF(CY109<\"\",(CY108-CY109)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER109<\"\",(ER108-ER109)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX109<\"\",(FX108-FX109)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM109<\"\",(GM108-GM109)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK109<\"\",(IK108-IK109)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN109<\"\",(JN108-JN109)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG109<\"\",(KG108-KG109)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC109<\"\",(MC108-MC109)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI109<\"\",(NI108-NI109)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY109<\"\",(NY108-NY109)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY111<\"\",(AY108-AY111)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE111<\"\",(CE108-CE111)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},{"$f":"IF(CM111<\"\",(CM108-CM111)/CM108,\"\")","v":""},{"$f":"IF(CN111<\"\",(CN108-CN111)/CN108,\"\")","v":""},{"$f":"IF(CO111<\"\",(CO108-CO111)/CO108,\"\")","v":""},{"$f":"IF(CP111<\"\",(CP108-CP111)/CP108,\"\")","v":""},{"$f":"IF(CQ111<\"\",(CQ108-CQ111)/CQ108,\"\")","v":""},{"$f":"IF(CR111<\"\",(CR108-CR111)/CR108,\"\")","v":""},{"$f":"IF(CS111<\"\",(CS108-CS111)/CS108,\"\")","v":""},{"$f":"IF(CT111<\"\",(CT108-CT111)/CT108,\"\")","v":""},{"$f":"IF(CU111<\"\",(CU108-CU111)/CU108,\"\")","v":""},"",{"$f":"IF(CW111<\"\",(CW108-CW111)/CW108,\"\")","v":""},{"$f":"IF(CX111<\"\",(CX108-CX111)/CX108,\"\")","v":""},{"$f":"IF(CY111<\"\",(CY108-CY111)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER111<\"\",(ER108-ER111)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX111<\"\",(FX108-FX111)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM111<\"\",(GM108-GM111)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK111<\"\",(IK108-IK111)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN111<\"\",(JN108-JN111)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG111<\"\",(KG108-KG111)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC111<\"\",(MC108-MC111)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI111<\"\",(NI108-NI111)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY111<\"\",(NY108-NY111)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY113<\"\",(AY108-AY113)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},{"$f":"IF(BV113<\"\",(BV108-BV113)/BV108,\"\")","v":""},{"$f":"IF(BW113<\"\",(BW108-BW113)/BW108,\"\")","v":""},{"$f":"IF(BX113<\"\",(BX108-BX113)/BX108,\"\")","v":""},{"$f":"IF(BY113<\"\",(BY108-BY113)/BY108,\"\")","v":""},{"$f":"IF(BZ113<\"\",(BZ108-BZ113)/BZ108,\"\")","v":""},{"$f":"IF(CA113<\"\",(CA108-CA113)/CA108,\"\")","v":""},{"$f":"IF(CB113<\"\",(CB108-CB113)/CB108,\"\")","v":""},{"$f":"IF(CC113<\"\",(CC108-CC113)/CC108,\"\")","v":""},{"$f":"IF(CD113<\"\",(CD108-CD113)/CD108,\"\")","v":""},"",{"$f":"IF(CF113<\"\",(CF108-CF113)/CF108,\"\")","v":""},{"$f":"IF(CG113<\"\",(CG108-CG113)/CG108,\"\")","v":""},{"$f":"IF(CH113<\"\",(CH108-CH113)/CH108,\"\")","v":""},null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},{"$f":"IF(CM113<\"\",(CM108-CM113)/CM108,\"\")","v":""},{"$f":"IF(CN113<\"\",(CN108-CN113)/CN108,\"\")","v":""},{"$f":"IF(CO113<\"\",(CO108-CO113)/CO108,\"\")","v":""},{"$f":"IF(CP113<\"\",(CP108-CP113)/CP108,\"\")","v":""},{"$f":"IF(CQ113<\"\",(CQ108-CQ113)/CQ108,\"\")","v":""},{"$f":"IF(CR113<\"\",(CR108-CR113)/CR108,\"\")","v":""},{"$f":"IF(CS113<\"\",(CS108-CS113)/CS108,\"\")","v":""},{"$f":"IF(CT113<\"\",(CT108-CT113)/CT108,\"\")","v":""},{"$f":"IF(CU113<\"\",(CU108-CU113)/CU108,\"\")","v":""},"",{"$f":"IF(CW113<\"\",(CW108-CW113)/CW108,\"\")","v":""},{"$f":"IF(CX113<\"\",(CX108-CX113)/CX108,\"\")","v":""},{"$f":"IF(CY113<\"\",(CY108-CY113)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER113<\"\",(ER108-ER113)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},{"$f":"IF(FO113<\"\",(FO108-FO113)/FO108,\"\")","v":""},{"$f":"IF(FP113<\"\",(FP108-FP113)/FP108,\"\")","v":""},{"$f":"IF(FQ113<\"\",(FQ108-FQ113)/FQ108,\"\")","v":""},{"$f":"IF(FR113<\"\",(FR108-FR113)/FR108,\"\")","v":""},{"$f":"IF(FS113<\"\",(FS108-FS113)/FS108,\"\")","v":""},{"$f":"IF(FT113<\"\",(FT108-FT113)/FT108,\"\")","v":""},{"$f":"IF(FU113<\"\",(FU108-FU113)/FU108,\"\")","v":""},{"$f":"IF(FV113<\"\",(FV108-FV113)/FV108,\"\")","v":""},{"$f":"IF(FW113<\"\",(FW108-FW113)/FW108,\"\")","v":""},"",{"$f":"IF(FY113<\"\",(FY108-FY113)/FY108,\"\")","v":""},{"$f":"IF(FZ113<\"\",(FZ108-FZ113)/FZ108,\"\")","v":""},{"$f":"IF(GA113<\"\",(GA108-GA113)/GA108,\"\")","v":""},null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM113<\"\",(GM108-GM113)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK113<\"\",(IK108-IK113)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},{"$f":"IF(JH113<\"\",(JH108-JH113)/JH108,\"\")","v":""},{"$f":"IF(JI113<\"\",(JI108-JI113)/JI108,\"\")","v":""},{"$f":"IF(JJ113<\"\",(JJ108-JJ113)/JJ108,\"\")","v":""},{"$f":"IF(JK113<\"\",(JK108-JK113)/JK108,\"\")","v":""},{"$f":"IF(JL113<\"\",(JL108-JL113)/JL108,\"\")","v":""},{"$f":"IF(JM113<\"\",(JM108-JM113)/JM108,\"\")","v":""},"",{"$f":"IF(JO113<\"\",(JO108-JO113)/JO108,\"\")","v":""},{"$f":"IF(JP113<\"\",(JP108-JP113)/JP108,\"\")","v":""},{"$f":"IF(JQ113<\"\",(JQ108-JQ113)/JQ108,\"\")","v":""},{"$f":"IF(JR113<\"\",(JR108-JR113)/JR108,\"\")","v":""},{"$f":"IF(JS113<\"\",(JS108-JS113)/JS108,\"\")","v":""},{"$f":"IF(JT113<\"\",(JT108-JT113)/JT108,\"\")","v":""},null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG113<\"\",(KG108-KG113)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC113<\"\",(MC108-MC113)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},{"$f":"IF(NA113<\"\",(NA108-NA113)/NA108,\"\")","v":""},{"$f":"IF(NB113<\"\",(NB108-NB113)/NB108,\"\")","v":""},{"$f":"IF(NC113<\"\",(NC108-NC113)/NC108,\"\")","v":""},{"$f":"IF(ND113<\"\",(ND108-ND113)/ND108,\"\")","v":""},{"$f":"IF(NE113<\"\",(NE108-NE113)/NE108,\"\")","v":""},{"$f":"IF(NF113<\"\",(NF108-NF113)/NF108,\"\")","v":""},{"$f":"IF(NG113<\"\",(NG108-NG113)/NG108,\"\")","v":""},{"$f":"IF(NH113<\"\",(NH108-NH113)/NH108,\"\")","v":""},"",{"$f":"IF(NJ113<\"\",(NJ108-NJ113)/NJ108,\"\")","v":""},{"$f":"IF(NK113<\"\",(NK108-NK113)/NK108,\"\")","v":""},{"$f":"IF(NL113<\"\",(NL108-NL113)/NL108,\"\")","v":""},{"$f":"IF(NM113<\"\",(NM108-NM113)/NM108,\"\")","v":""},null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY113<\"\",(NY108-NY113)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY115<\"\",(AY108-AY115)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE115<\"\",(CE108-CE115)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},{"$f":"IF(CM115<\"\",(CM108-CM115)/CM108,\"\")","v":""},{"$f":"IF(CN115<\"\",(CN108-CN115)/CN108,\"\")","v":""},{"$f":"IF(CO115<\"\",(CO108-CO115)/CO108,\"\")","v":""},{"$f":"IF(CP115<\"\",(CP108-CP115)/CP108,\"\")","v":""},{"$f":"IF(CQ115<\"\",(CQ108-CQ115)/CQ108,\"\")","v":""},{"$f":"IF(CR115<\"\",(CR108-CR115)/CR108,\"\")","v":""},{"$f":"IF(CS115<\"\",(CS108-CS115)/CS108,\"\")","v":""},{"$f":"IF(CT115<\"\",(CT108-CT115)/CT108,\"\")","v":""},{"$f":"IF(CU115<\"\",(CU108-CU115)/CU108,\"\")","v":""},"",{"$f":"IF(CW115<\"\",(CW108-CW115)/CW108,\"\")","v":""},{"$f":"IF(CX115<\"\",(CX108-CX115)/CX108,\"\")","v":""},{"$f":"IF(CY115<\"\",(CY108-CY115)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER115<\"\",(ER108-ER115)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX115<\"\",(FX108-FX115)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM115<\"\",(GM108-GM115)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK115<\"\",(IK108-IK115)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN115<\"\",(JN108-JN115)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG115<\"\",(KG108-KG115)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC115<\"\",(MC108-MC115)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI115<\"\",(NI108-NI115)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY115<\"\",(NY108-NY115)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY117<\"\",(AY108-AY117)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE117<\"\",(CE108-CE117)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},{"$f":"IF(CM117<\"\",(CM108-CM117)/CM108,\"\")","v":""},{"$f":"IF(CN117<\"\",(CN108-CN117)/CN108,\"\")","v":""},{"$f":"IF(CO117<\"\",(CO108-CO117)/CO108,\"\")","v":""},{"$f":"IF(CP117<\"\",(CP108-CP117)/CP108,\"\")","v":""},{"$f":"IF(CQ117<\"\",(CQ108-CQ117)/CQ108,\"\")","v":""},{"$f":"IF(CR117<\"\",(CR108-CR117)/CR108,\"\")","v":""},{"$f":"IF(CS117<\"\",(CS108-CS117)/CS108,\"\")","v":""},{"$f":"IF(CT117<\"\",(CT108-CT117)/CT108,\"\")","v":""},{"$f":"IF(CU117<\"\",(CU108-CU117)/CU108,\"\")","v":""},"",{"$f":"IF(CW117<\"\",(CW108-CW117)/CW108,\"\")","v":""},{"$f":"IF(CX117<\"\",(CX108-CX117)/CX108,\"\")","v":""},{"$f":"IF(CY117<\"\",(CY108-CY117)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER117<\"\",(ER108-ER117)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX117<\"\",(FX108-FX117)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM117<\"\",(GM108-GM117)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK117<\"\",(IK108-IK117)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN117<\"\",(JN108-JN117)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG117<\"\",(KG108-KG117)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC117<\"\",(MC108-MC117)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI117<\"\",(NI108-NI117)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY117<\"\",(NY108-NY117)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY119<\"\",(AY108-AY119)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE119<\"\",(CE108-CE119)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},{"$f":"IF(CM119<\"\",(CM108-CM119)/CM108,\"\")","v":""},{"$f":"IF(CN119<\"\",(CN108-CN119)/CN108,\"\")","v":""},{"$f":"IF(CO119<\"\",(CO108-CO119)/CO108,\"\")","v":""},{"$f":"IF(CP119<\"\",(CP108-CP119)/CP108,\"\")","v":""},{"$f":"IF(CQ119<\"\",(CQ108-CQ119)/CQ108,\"\")","v":""},{"$f":"IF(CR119<\"\",(CR108-CR119)/CR108,\"\")","v":""},{"$f":"IF(CS119<\"\",(CS108-CS119)/CS108,\"\")","v":""},{"$f":"IF(CT119<\"\",(CT108-CT119)/CT108,\"\")","v":""},{"$f":"IF(CU119<\"\",(CU108-CU119)/CU108,\"\")","v":""},"",{"$f":"IF(CW119<\"\",(CW108-CW119)/CW108,\"\")","v":""},{"$f":"IF(CX119<\"\",(CX108-CX119)/CX108,\"\")","v":""},{"$f":"IF(CY119<\"\",(CY108-CY119)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER119<\"\",(ER108-ER119)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX119<\"\",(FX108-FX119)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM119<\"\",(GM108-GM119)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK119<\"\",(IK108-IK119)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN119<\"\",(JN108-JN119)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG119<\"\",(KG108-KG119)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC119<\"\",(MC108-MC119)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI119<\"\",(NI108-NI119)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY119<\"\",(NY108-NY119)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY121<\"\",(AY108-AY121)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE121<\"\",(CE108-CE121)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},{"$f":"IF(CM121<\"\",(CM108-CM121)/CM108,\"\")","v":""},{"$f":"IF(CN121<\"\",(CN108-CN121)/CN108,\"\")","v":""},{"$f":"IF(CO121<\"\",(CO108-CO121)/CO108,\"\")","v":""},{"$f":"IF(CP121<\"\",(CP108-CP121)/CP108,\"\")","v":""},{"$f":"IF(CQ121<\"\",(CQ108-CQ121)/CQ108,\"\")","v":""},{"$f":"IF(CR121<\"\",(CR108-CR121)/CR108,\"\")","v":""},{"$f":"IF(CS121<\"\",(CS108-CS121)/CS108,\"\")","v":""},{"$f":"IF(CT121<\"\",(CT108-CT121)/CT108,\"\")","v":""},{"$f":"IF(CU121<\"\",(CU108-CU121)/CU108,\"\")","v":""},"",{"$f":"IF(CW121<\"\",(CW108-CW121)/CW108,\"\")","v":""},{"$f":"IF(CX121<\"\",(CX108-CX121)/CX108,\"\")","v":""},{"$f":"IF(CY121<\"\",(CY108-CY121)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER121<\"\",(ER108-ER121)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX121<\"\",(FX108-FX121)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM121<\"\",(GM108-GM121)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK121<\"\",(IK108-IK121)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN121<\"\",(JN108-JN121)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG121<\"\",(KG108-KG121)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC121<\"\",(MC108-MC121)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI121<\"\",(NI108-NI121)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY121<\"\",(NY108-NY121)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY123<\"\",(AY108-AY123)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE123<\"\",(CE108-CE123)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},{"$f":"IF(CM123<\"\",(CM108-CM123)/CM108,\"\")","v":""},{"$f":"IF(CN123<\"\",(CN108-CN123)/CN108,\"\")","v":""},{"$f":"IF(CO123<\"\",(CO108-CO123)/CO108,\"\")","v":""},{"$f":"IF(CP123<\"\",(CP108-CP123)/CP108,\"\")","v":""},{"$f":"IF(CQ123<\"\",(CQ108-CQ123)/CQ108,\"\")","v":""},{"$f":"IF(CR123<\"\",(CR108-CR123)/CR108,\"\")","v":""},{"$f":"IF(CS123<\"\",(CS108-CS123)/CS108,\"\")","v":""},{"$f":"IF(CT123<\"\",(CT108-CT123)/CT108,\"\")","v":""},{"$f":"IF(CU123<\"\",(CU108-CU123)/CU108,\"\")","v":""},"",{"$f":"IF(CW123<\"\",(CW108-CW123)/CW108,\"\")","v":""},{"$f":"IF(CX123<\"\",(CX108-CX123)/CX108,\"\")","v":""},{"$f":"IF(CY123<\"\",(CY108-CY123)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER123<\"\",(ER108-ER123)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX123<\"\",(FX108-FX123)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM123<\"\",(GM108-GM123)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK123<\"\",(IK108-IK123)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN123<\"\",(JN108-JN123)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG123<\"\",(KG108-KG123)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC123<\"\",(MC108-MC123)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI123<\"\",(NI108-NI123)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY123<\"\",(NY108-NY123)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY125<\"\",(AY108-AY125)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE125<\"\",(CE108-CE125)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},{"$f":"IF(CM125<\"\",(CM108-CM125)/CM108,\"\")","v":""},{"$f":"IF(CN125<\"\",(CN108-CN125)/CN108,\"\")","v":""},{"$f":"IF(CO125<\"\",(CO108-CO125)/CO108,\"\")","v":""},{"$f":"IF(CP125<\"\",(CP108-CP125)/CP108,\"\")","v":""},{"$f":"IF(CQ125<\"\",(CQ108-CQ125)/CQ108,\"\")","v":""},{"$f":"IF(CR125<\"\",(CR108-CR125)/CR108,\"\")","v":""},{"$f":"IF(CS125<\"\",(CS108-CS125)/CS108,\"\")","v":""},{"$f":"IF(CT125<\"\",(CT108-CT125)/CT108,\"\")","v":""},{"$f":"IF(CU125<\"\",(CU108-CU125)/CU108,\"\")","v":""},"",{"$f":"IF(CW125<\"\",(CW108-CW125)/CW108,\"\")","v":""},{"$f":"IF(CX125<\"\",(CX108-CX125)/CX108,\"\")","v":""},{"$f":"IF(CY125<\"\",(CY108-CY125)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER125<\"\",(ER108-ER125)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX125<\"\",(FX108-FX125)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM125<\"\",(GM108-GM125)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK125<\"\",(IK108-IK125)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN125<\"\",(JN108-JN125)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG125<\"\",(KG108-KG125)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC125<\"\",(MC108-MC125)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI125<\"\",(NI108-NI125)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY125<\"\",(NY108-NY125)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY127<\"\",(AY108-AY127)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE127<\"\",(CE108-CE127)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},{"$f":"IF(CM127<\"\",(CM108-CM127)/CM108,\"\")","v":""},{"$f":"IF(CN127<\"\",(CN108-CN127)/CN108,\"\")","v":""},{"$f":"IF(CO127<\"\",(CO108-CO127)/CO108,\"\")","v":""},{"$f":"IF(CP127<\"\",(CP108-CP127)/CP108,\"\")","v":""},{"$f":"IF(CQ127<\"\",(CQ108-CQ127)/CQ108,\"\")","v":""},{"$f":"IF(CR127<\"\",(CR108-CR127)/CR108,\"\")","v":""},{"$f":"IF(CS127<\"\",(CS108-CS127)/CS108,\"\")","v":""},{"$f":"IF(CT127<\"\",(CT108-CT127)/CT108,\"\")","v":""},{"$f":"IF(CU127<\"\",(CU108-CU127)/CU108,\"\")","v":""},"",{"$f":"IF(CW127<\"\",(CW108-CW127)/CW108,\"\")","v":""},{"$f":"IF(CX127<\"\",(CX108-CX127)/CX108,\"\")","v":""},{"$f":"IF(CY127<\"\",(CY108-CY127)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER127<\"\",(ER108-ER127)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX127<\"\",(FX108-FX127)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM127<\"\",(GM108-GM127)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK127<\"\",(IK108-IK127)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN127<\"\",(JN108-JN127)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG127<\"\",(KG108-KG127)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC127<\"\",(MC108-MC127)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI127<\"\",(NI108-NI127)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY127<\"\",(NY108-NY127)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY129<\"\",(AY108-AY129)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE129<\"\",(CE108-CE129)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},{"$f":"IF(CM129<\"\",(CM108-CM129)/CM108,\"\")","v":""},{"$f":"IF(CN129<\"\",(CN108-CN129)/CN108,\"\")","v":""},{"$f":"IF(CO129<\"\",(CO108-CO129)/CO108,\"\")","v":""},{"$f":"IF(CP129<\"\",(CP108-CP129)/CP108,\"\")","v":""},{"$f":"IF(CQ129<\"\",(CQ108-CQ129)/CQ108,\"\")","v":""},{"$f":"IF(CR129<\"\",(CR108-CR129)/CR108,\"\")","v":""},{"$f":"IF(CS129<\"\",(CS108-CS129)/CS108,\"\")","v":""},{"$f":"IF(CT129<\"\",(CT108-CT129)/CT108,\"\")","v":""},{"$f":"IF(CU129<\"\",(CU108-CU129)/CU108,\"\")","v":""},"",{"$f":"IF(CW129<\"\",(CW108-CW129)/CW108,\"\")","v":""},{"$f":"IF(CX129<\"\",(CX108-CX129)/CX108,\"\")","v":""},{"$f":"IF(CY129<\"\",(CY108-CY129)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER129<\"\",(ER108-ER129)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX129<\"\",(FX108-FX129)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM129<\"\",(GM108-GM129)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK129<\"\",(IK108-IK129)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN129<\"\",(JN108-JN129)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG129<\"\",(KG108-KG129)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC129<\"\",(MC108-MC129)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI129<\"\",(NI108-NI129)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY129<\"\",(NY108-NY129)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY131<\"\",(AY108-AY131)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE131<\"\",(CE108-CE131)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},{"$f":"IF(CM131<\"\",(CM108-CM131)/CM108,\"\")","v":""},{"$f":"IF(CN131<\"\",(CN108-CN131)/CN108,\"\")","v":""},{"$f":"IF(CO131<\"\",(CO108-CO131)/CO108,\"\")","v":""},{"$f":"IF(CP131<\"\",(CP108-CP131)/CP108,\"\")","v":""},{"$f":"IF(CQ131<\"\",(CQ108-CQ131)/CQ108,\"\")","v":""},{"$f":"IF(CR131<\"\",(CR108-CR131)/CR108,\"\")","v":""},{"$f":"IF(CS131<\"\",(CS108-CS131)/CS108,\"\")","v":""},{"$f":"IF(CT131<\"\",(CT108-CT131)/CT108,\"\")","v":""},{"$f":"IF(CU131<\"\",(CU108-CU131)/CU108,\"\")","v":""},"",{"$f":"IF(CW131<\"\",(CW108-CW131)/CW108,\"\")","v":""},{"$f":"IF(CX131<\"\",(CX108-CX131)/CX108,\"\")","v":""},{"$f":"IF(CY131<\"\",(CY108-CY131)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER131<\"\",(ER108-ER131)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX131<\"\",(FX108-FX131)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM131<\"\",(GM108-GM131)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK131<\"\",(IK108-IK131)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN131<\"\",(JN108-JN131)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG131<\"\",(KG108-KG131)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC131<\"\",(MC108-MC131)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI131<\"\",(NI108-NI131)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY131<\"\",(NY108-NY131)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY133<\"\",(AY108-AY133)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE133<\"\",(CE108-CE133)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},{"$f":"IF(CM133<\"\",(CM108-CM133)/CM108,\"\")","v":""},{"$f":"IF(CN133<\"\",(CN108-CN133)/CN108,\"\")","v":""},{"$f":"IF(CO133<\"\",(CO108-CO133)/CO108,\"\")","v":""},{"$f":"IF(CP133<\"\",(CP108-CP133)/CP108,\"\")","v":""},{"$f":"IF(CQ133<\"\",(CQ108-CQ133)/CQ108,\"\")","v":""},{"$f":"IF(CR133<\"\",(CR108-CR133)/CR108,\"\")","v":""},{"$f":"IF(CS133<\"\",(CS108-CS133)/CS108,\"\")","v":""},{"$f":"IF(CT133<\"\",(CT108-CT133)/CT108,\"\")","v":""},{"$f":"IF(CU133<\"\",(CU108-CU133)/CU108,\"\")","v":""},"",{"$f":"IF(CW133<\"\",(CW108-CW133)/CW108,\"\")","v":""},{"$f":"IF(CX133<\"\",(CX108-CX133)/CX108,\"\")","v":""},{"$f":"IF(CY133<\"\",(CY108-CY133)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER133<\"\",(ER108-ER133)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX133<\"\",(FX108-FX133)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM133<\"\",(GM108-GM133)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK133<\"\",(IK108-IK133)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN133<\"\",(JN108-JN133)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG133<\"\",(KG108-KG133)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC133<\"\",(MC108-MC133)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI133<\"\",(NI108-NI133)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY133<\"\",(NY108-NY133)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY135<\"\",(AY108-AY135)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE135<\"\",(CE108-CE135)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},{"$f":"IF(CM135<\"\",(CM108-CM135)/CM108,\"\")","v":""},{"$f":"IF(CN135<\"\",(CN108-CN135)/CN108,\"\")","v":""},{"$f":"IF(CO135<\"\",(CO108-CO135)/CO108,\"\")","v":""},{"$f":"IF(CP135<\"\",(CP108-CP135)/CP108,\"\")","v":""},{"$f":"IF(CQ135<\"\",(CQ108-CQ135)/CQ108,\"\")","v":""},{"$f":"IF(CR135<\"\",(CR108-CR135)/CR108,\"\")","v":""},{"$f":"IF(CS135<\"\",(CS108-CS135)/CS108,\"\")","v":""},{"$f":"IF(CT135<\"\",(CT108-CT135)/CT108,\"\")","v":""},{"$f":"IF(CU135<\"\",(CU108-CU135)/CU108,\"\")","v":""},"",{"$f":"IF(CW135<\"\",(CW108-CW135)/CW108,\"\")","v":""},{"$f":"IF(CX135<\"\",(CX108-CX135)/CX108,\"\")","v":""},{"$f":"IF(CY135<\"\",(CY108-CY135)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER135<\"\",(ER108-ER135)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX135<\"\",(FX108-FX135)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM135<\"\",(GM108-GM135)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK135<\"\",(IK108-IK135)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN135<\"\",(JN108-JN135)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG135<\"\",(KG108-KG135)/KG108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC135<\"\",(MC108-MC135)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI135<\"\",(NI108-NI135)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY135<\"\",(NY108-NY135)/NY108,\"\")","v":""},"","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AY137<\"\",(AY108-AY137)/AY108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(CE137<\"\",(CE108-CE137)/CE108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},{"$f":"IF(CM137<\"\",(CM108-CM137)/CM108,\"\")","v":""},{"$f":"IF(CN137<\"\",(CN108-CN137)/CN108,\"\")","v":""},{"$f":"IF(CO137<\"\",(CO108-CO137)/CO108,\"\")","v":""},{"$f":"IF(CP137<\"\",(CP108-CP137)/CP108,\"\")","v":""},{"$f":"IF(CQ137<\"\",(CQ108-CQ137)/CQ108,\"\")","v":""},{"$f":"IF(CR137<\"\",(CR108-CR137)/CR108,\"\")","v":""},{"$f":"IF(CS137<\"\",(CS108-CS137)/CS108,\"\")","v":""},{"$f":"IF(CT137<\"\",(CT108-CT137)/CT108,\"\")","v":""},{"$f":"IF(CU137<\"\",(CU108-CU137)/CU108,\"\")","v":""},"",{"$f":"IF(CW137<\"\",(CW108-CW137)/CW108,\"\")","v":""},{"$f":"IF(CX137<\"\",(CX108-CX137)/CX108,\"\")","v":""},{"$f":"IF(CY137<\"\",(CY108-CY137)/CY108,\"\")","v":""},null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ER137<\"\",(ER108-ER137)/ER108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","",{"$f":"IF(FX137<\"\",(FX108-FX137)/FX108,\"\")","v":""},"","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","",{"$f":"IF(GM137<\"\",(GM108-GM137)/GM108,\"\")","v":""},"","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(IK137<\"\",(IK108-IK137)/IK108,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","",{"$f":"IF(JN137<\"\",(JN108-JN137)/JN108,\"\")","v":""},"","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","",{"$f":"IF(KG137<\"\",(KG108-KG137)/KG108,\"\")","v":""},"","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(MC137<\"\",(MC108-MC137)/MC108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","",{"$f":"IF(NI137<\"\",(NI108-NI137)/NI108,\"\")","v":""},"","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","",{"$f":"IF(NY137<\"\",(NY108-NY137)/NY108,\"\")","v":""},"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"English","index":2,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Reading","index":3,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Spelling","index":4,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":62},100,{"$nulls":16},100,{"$nulls":16},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":62},1,{"$nulls":16},1,{"$nulls":16},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":{"v":0.99,"d":"99.0%"}},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":{"v":0.99,"d":"99%"}},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":{"v":0.99,"d":"99.0%"}},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":{"v":0.99,"d":"99%"}},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":62},2,{"$nulls":16},2,{"$nulls":16},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":{"v":0.98,"d":"98.0%"}},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":{"v":0.98,"d":"98%"}},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":{"v":0.98,"d":"98.0%"}},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":{"v":0.98,"d":"98%"}},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":62},3,{"$nulls":16},3,{"$nulls":16},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":{"v":0.97,"d":"97.0%"}},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":{"v":0.97,"d":"97%"}},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":{"v":0.97,"d":"97.0%"}},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":{"v":0.97,"d":"97%"}},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":{"v":0.98,"d":"98%"}},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":{"v":0.98,"d":"98%"}},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Science","index":5,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Soc. Studies","index":6,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Bible","index":7,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Memory","index":8,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Music","index":9,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Pen","index":10,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Art","index":11,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Phonics","index":12,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
[{"$nulls":4},"   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"Absent","index":13,"n_rows":68,"n_cols":9,"rows_kept":68}
[{"$nulls":5}," Hide Empty Rows"]
[{"$f":"IF('Setup Page'!I$4>0,'Setup Page'!I$4,\"\")","v":4},null,"1st","2nd","3rd","4th","YEAR",null,"Date:"]
[{"$f":"IF('Setup Page'!I5>0,'Setup Page'!I5,\"\")","v":"Student 1"},null,{"$f":"IF(SUM(J3:AC3)=0,\"\",SUM(J3:AC3))","v":""},{"$f":"IF(SUM(AE3:AZ3)=0,\"\",SUM(AE3:AZ3))","v":""},{"$f":"IF(SUM(BB3:BW3)=0,\"\",SUM(BB3:BW3))","v":""},{"$f":"IF(SUM(BY3:CT3)=0,\"\",SUM(BY3:CT3))","v":""},{"$f":"IF(SUM(C3:F3)=0,\"\",SUM(C3:F3))","v":""},{"$f":"IF(A3=\"\",\"EMPTY\",\"\")","v":""}]
[{"$f":"IF('Setup Page'!I6>0,'Setup Page'!I6,\"\")","v":"Student 2"},null,"","","","",{"$f":"IF(SUM(C4:F4)=0,\"\",SUM(C4:F4))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""}]
[{"$f":"IF('Setup Page'!I7>0,'Setup Page'!I7,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C5:F5)=0,\"\",SUM(C5:F5))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!I8>0,'Setup Page'!I8,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I9>0,'Setup Page'!I9,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I10>0,'Setup Page'!I10,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I11>0,'Setup Page'!I11,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I12>0,'Setup Page'!I12,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I13>0,'Setup Page'!I13,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I14>0,'Setup Page'!I14,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!I15>0,'Setup Page'!I15,\"\")","v":""},null,"",{"$f":"IF(SUM(AE13:AZ13)=0,\"\",SUM(AE13:AZ13))","v":""},{"$f":"IF(SUM(BB13:BW13)=0,\"\",SUM(BB13:BW13))","v":""},{"$f":"IF(SUM(BY13:CT13)=0,\"\",SUM(BY13:CT13))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!I16>0,'Setup Page'!I16,\"\")","v":""},null,"",{"$f":"IF(SUM(AE14:AZ14)=0,\"\",SUM(AE14:AZ14))","v":""},{"$f":"IF(SUM(BB14:BW14)=0,\"\",SUM(BB14:BW14))","v":""},{"$f":"IF(SUM(BY14:CT14)=0,\"\",SUM(BY14:CT14))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!I17>0,'Setup Page'!I17,\"\")","v":""},null,"",{"$f":"IF(SUM(AE15:AZ15)=0,\"\",SUM(AE15:AZ15))","v":""},{"$f":"IF(SUM(BB15:BW15)=0,\"\",SUM(BB15:BW15))","v":""},{"$f":"IF(SUM(BY15:CT15)=0,\"\",SUM(BY15:CT15))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!I18>0,'Setup Page'!I18,\"\")","v":""},null,"",{"$f":"IF(SUM(AE16:AZ16)=0,\"\",SUM(AE16:AZ16))","v":""},{"$f":"IF(SUM(BB16:BW16)=0,\"\",SUM(BB16:BW16))","v":""},{"$f":"IF(SUM(BY16:CT16)=0,\"\",SUM(BY16:CT16))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!I19>0,'Setup Page'!I19,\"\")","v":""},null,"",{"$f":"IF(SUM(AE17:AZ17)=0,\"\",SUM(AE17:AZ17))","v":""},{"$f":"IF(SUM(BB17:BW17)=0,\"\",SUM(BB17:BW17))","v":""},{"$f":"IF(SUM(BY17:CT17)=0,\"\",SUM(BY17:CT17))","v":""},"","EMPTY"]
[{"$nulls":7},{"$f":"IF(A2=\"\",\"EMPTY\",\"\")","v":""}]
[{"$f":"IF('Setup Page'!K4>0,'Setup Page'!K4,\"\")","v":""},null,"1st","2nd","3rd","4th","YEAR",{"$f":"IF(A19=\"\",\"EMPTY\",\"\")","v":"EMPTY"},"Date:"]
[{"$f":"IF('Setup Page'!K5>0,'Setup Page'!K5,\"\")","v":""},null,{"$f":"IF(SUM(J20:AC20)=0,\"\",SUM(J20:AC20))","v":""},{"$f":"IF(SUM(AE20:AZ20)=0,\"\",SUM(AE20:AZ20))","v":""},{"$f":"IF(SUM(BB20:BW20)=0,\"\",SUM(BB20:BW20))","v":""},{"$f":"IF(SUM(BY20:CT20)=0,\"\",SUM(BY20:CT20))","v":""},{"$f":"IF(SUM(C20:F20)=0,\"\",SUM(C20:F20))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!K6>0,'Setup Page'!K6,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C21:F21)=0,\"\",SUM(C21:F21))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!K7>0,'Setup Page'!K7,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C22:F22)=0,\"\",SUM(C22:F22))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!K8>0,'Setup Page'!K8,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K9>0,'Setup Page'!K9,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K10>0,'Setup Page'!K10,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K11>0,'Setup Page'!K11,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K12>0,'Setup Page'!K12,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K13>0,'Setup Page'!K13,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K14>0,'Setup Page'!K14,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!K15>0,'Setup Page'!K15,\"\")","v":""},null,"",{"$f":"IF(SUM(AE30:AZ30)=0,\"\",SUM(AE30:AZ30))","v":""},{"$f":"IF(SUM(BB30:BW30)=0,\"\",SUM(BB30:BW30))","v":""},{"$f":"IF(SUM(BY30:CT30)=0,\"\",SUM(BY30:CT30))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!K16>0,'Setup Page'!K16,\"\")","v":""},null,"",{"$f":"IF(SUM(AE31:AZ31)=0,\"\",SUM(AE31:AZ31))","v":""},{"$f":"IF(SUM(BB31:BW31)=0,\"\",SUM(BB31:BW31))","v":""},{"$f":"IF(SUM(BY31:CT31)=0,\"\",SUM(BY31:CT31))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!K17>0,'Setup Page'!K17,\"\")","v":""},null,"",{"$f":"IF(SUM(AE32:AZ32)=0,\"\",SUM(AE32:AZ32))","v":""},{"$f":"IF(SUM(BB32:BW32)=0,\"\",SUM(BB32:BW32))","v":""},{"$f":"IF(SUM(BY32:CT32)=0,\"\",SUM(BY32:CT32))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!K18>0,'Setup Page'!K18,\"\")","v":""},null,"",{"$f":"IF(SUM(AE33:AZ33)=0,\"\",SUM(AE33:AZ33))","v":""},{"$f":"IF(SUM(BB33:BW33)=0,\"\",SUM(BB33:BW33))","v":""},{"$f":"IF(SUM(BY33:CT33)=0,\"\",SUM(BY33:CT33))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!K19>0,'Setup Page'!K19,\"\")","v":""},null,"",{"$f":"IF(SUM(AE34:AZ34)=0,\"\",SUM(AE34:AZ34))","v":""},{"$f":"IF(SUM(BB34:BW34)=0,\"\",SUM(BB34:BW34))","v":""},{"$f":"IF(SUM(BY34:CT34)=0,\"\",SUM(BY34:CT34))","v":""},"","EMPTY"]
[{"$nulls":7},{"$f":"IF(A19=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF('Setup Page'!M4>0,'Setup Page'!M4,\"\")","v":""},null,"1st","2nd","3rd","4th","YEAR","EMPTY","Date:"]
[{"$f":"IF('Setup Page'!M5>0,'Setup Page'!M5,\"\")","v":""},null,{"$f":"IF(SUM(J37:AC37)=0,\"\",SUM(J37:AC37))","v":""},{"$f":"IF(SUM(AE37:AZ37)=0,\"\",SUM(AE37:AZ37))","v":""},{"$f":"IF(SUM(BB37:BW37)=0,\"\",SUM(BB37:BW37))","v":""},{"$f":"IF(SUM(BY37:CT37)=0,\"\",SUM(BY37:CT37))","v":""},{"$f":"IF(SUM(C37:F37)=0,\"\",SUM(C37:F37))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!M6>0,'Setup Page'!M6,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C38:F38)=0,\"\",SUM(C38:F38))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!M7>0,'Setup Page'!M7,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C39:F39)=0,\"\",SUM(C39:F39))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!M8>0,'Setup Page'!M8,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M9>0,'Setup Page'!M9,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M10>0,'Setup Page'!M10,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M11>0,'Setup Page'!M11,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M12>0,'Setup Page'!M12,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M13>0,'Setup Page'!M13,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M14>0,'Setup Page'!M14,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!M15>0,'Setup Page'!M15,\"\")","v":""},null,"",{"$f":"IF(SUM(AE47:AZ47)=0,\"\",SUM(AE47:AZ47))","v":""},{"$f":"IF(SUM(BB47:BW47)=0,\"\",SUM(BB47:BW47))","v":""},{"$f":"IF(SUM(BY47:CT47)=0,\"\",SUM(BY47:CT47))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!M16>0,'Setup Page'!M16,\"\")","v":""},null,"",{"$f":"IF(SUM(AE48:AZ48)=0,\"\",SUM(AE48:AZ48))","v":""},{"$f":"IF(SUM(BB48:BW48)=0,\"\",SUM(BB48:BW48))","v":""},{"$f":"IF(SUM(BY48:CT48)=0,\"\",SUM(BY48:CT48))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!M17>0,'Setup Page'!M17,\"\")","v":""},null,"",{"$f":"IF(SUM(AE49:AZ49)=0,\"\",SUM(AE49:AZ49))","v":""},{"$f":"IF(SUM(BB49:BW49)=0,\"\",SUM(BB49:BW49))","v":""},{"$f":"IF(SUM(BY49:CT49)=0,\"\",SUM(BY49:CT49))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!M18>0,'Setup Page'!M18,\"\")","v":""},null,"",{"$f":"IF(SUM(AE50:AZ50)=0,\"\",SUM(AE50:AZ50))","v":""},{"$f":"IF(SUM(BB50:BW50)=0,\"\",SUM(BB50:BW50))","v":""},{"$f":"IF(SUM(BY50:CT50)=0,\"\",SUM(BY50:CT50))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!M19>0,'Setup Page'!M19,\"\")","v":""},null,"",{"$f":"IF(SUM(AE51:AZ51)=0,\"\",SUM(AE51:AZ51))","v":""},{"$f":"IF(SUM(BB51:BW51)=0,\"\",SUM(BB51:BW51))","v":""},{"$f":"IF(SUM(BY51:CT51)=0,\"\",SUM(BY51:CT51))","v":""},"","EMPTY"]
[{"$nulls":7},{"$f":"IF(A36=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF('Setup Page'!O4>0,'Setup Page'!O4,\"\")","v":""},null,"1st","2nd","3rd","4th","YEAR","EMPTY","Date:"]
[{"$f":"IF('Setup Page'!O5>0,'Setup Page'!O5,\"\")","v":""},null,{"$f":"IF(SUM(J54:AC54)=0,\"\",SUM(J54:AC54))","v":""},{"$f":"IF(SUM(AE54:AZ54)=0,\"\",SUM(AE54:AZ54))","v":""},{"$f":"IF(SUM(BB54:BW54)=0,\"\",SUM(BB54:BW54))","v":""},{"$f":"IF(SUM(BY54:CT54)=0,\"\",SUM(BY54:CT54))","v":""},{"$f":"IF(SUM(C54:F54)=0,\"\",SUM(C54:F54))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!O6>0,'Setup Page'!O6,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C55:F55)=0,\"\",SUM(C55:F55))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!O7>0,'Setup Page'!O7,\"\")","v":""},null,"","","","",{"$f":"IF(SUM(C56:F56)=0,\"\",SUM(C56:F56))","v":""},"EMPTY"]
[{"$f":"IF('Setup Page'!O8>0,'Setup Page'!O8,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O9>0,'Setup Page'!O9,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O10>0,'Setup Page'!O10,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O11>0,'Setup Page'!O11,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O12>0,'Setup Page'!O12,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O13>0,'Setup Page'!O13,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O14>0,'Setup Page'!O14,\"\")","v":""},null,"","","","","","EMPTY"]
[{"$f":"IF('Setup Page'!O15>0,'Setup Page'!O15,\"\")","v":""},null,"",{"$f":"IF(SUM(AE64:AZ64)=0,\"\",SUM(AE64:AZ64))","v":""},{"$f":"IF(SUM(BB64:BW64)=0,\"\",SUM(BB64:BW64))","v":""},{"$f":"IF(SUM(BY64:CT64)=0,\"\",SUM(BY64:CT64))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!O16>0,'Setup Page'!O16,\"\")","v":""},null,"",{"$f":"IF(SUM(AE65:AZ65)=0,\"\",SUM(AE65:AZ65))","v":""},{"$f":"IF(SUM(BB65:BW65)=0,\"\",SUM(BB65:BW65))","v":""},{"$f":"IF(SUM(BY65:CT65)=0,\"\",SUM(BY65:CT65))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!O17>0,'Setup Page'!O17,\"\")","v":""},null,"",{"$f":"IF(SUM(AE66:AZ66)=0,\"\",SUM(AE66:AZ66))","v":""},{"$f":"IF(SUM(BB66:BW66)=0,\"\",SUM(BB66:BW66))","v":""},{"$f":"IF(SUM(BY66:CT66)=0,\"\",SUM(BY66:CT66))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!O18>0,'Setup Page'!O18,\"\")","v":""},null,"",{"$f":"IF(SUM(AE67:AZ67)=0,\"\",SUM(AE67:AZ67))","v":""},{"$f":"IF(SUM(BB67:BW67)=0,\"\",SUM(BB67:BW67))","v":""},{"$f":"IF(SUM(BY67:CT67)=0,\"\",SUM(BY67:CT67))","v":""},"","EMPTY"]
[{"$f":"IF('Setup Page'!O19>0,'Setup Page'!O19,\"\")","v":""},null,"",{"$f":"IF(SUM(AE68:AZ68)=0,\"\",SUM(AE68:AZ68))","v":""},{"$f":"IF(SUM(BB68:BW68)=0,\"\",SUM(BB68:BW68))","v":""},{"$f":"IF(SUM(BY68:CT68)=0,\"\",SUM(BY68:CT68))","v":""},"",{"$f":"IF(A68=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]

{"sheet":"Averages","index":14,"n_rows":192,"n_cols":89,"rows_kept":192,"merged":[[0,1,0,16],[0,19,0,34],[0,37,0,52],[0,55,0,70],[0,73,0,88]]}
["Hide Empty Rows","1st Quarter",{"$nulls":17},"2nd Quarter",{"$nulls":17},"3rd Quarter",{"$nulls":17},"4th Quarter",{"$nulls":17},"Term"]
[]
[null,"Grade","Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Total",null,null,"Grade","Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Total",null,null,"Grade","Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Total",null,null,"Grade","Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Total",null,null,"Grade","Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Total"]
[{"$f":"IF(B12=\"\",\"EMPTY\",\"\")","v":""},{"$f":"'Setup Page'!$I$4","v":4},{"$f":"IF(SUM(C12,C15,C18,C21,C24,C27,C30,C33,C36,C39,C42,C45,C48,C51,C54)>0,AVERAGE(C12,C15,C18,C21,C24,C27,C30,C33,C36,C39,C42,C45,C48,C51,C54),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$I$4","v":4},{"$f":"IF(SUM(U12,U15,U18,U21,U24,U27,U30,U33,U36,U39,U42,U45,U48,U51,U54)>0,AVERAGE(U12,U15,U18,U21,U24,U27,U30,U33,U36,U39,U42,U45,U48,U51,U54),\"\")","v":""},"","",{"$f":"IF(SUM(X12,X15,X18,X21,X24,X27,X30,X33,X36,X39,X42,X45,X48,X51,X54)>0,AVERAGE(X12,X15,X18,X21,X24,X27,X30,X33,X36,X39,X42,X45,X48,X51,X54),\"\")","v":""},"","","","","","","",{"$f":"IF(SUM(AF12,AF15,AF18,AF21,AF24,AF27,AF30,AF33,AF36,AF39,AF42,AF45,AF48,AF51,AF54)>0,AVERAGE(AF12,AF15,AF18,AF21,AF24,AF27,AF30,AF33,AF36,AF39,AF42,AF45,AF48,AF51,AF54),\"\")","v":""},{"$f":"IF(SUM(AG12,AG15,AG18,AG21,AG24,AG27,AG30,AG33,AG36,AG39,AG42,AG45,AG48,AG51,AG54)>0,AVERAGE(AG12,AG15,AG18,AG21,AG24,AG27,AG30,AG33,AG36,AG39,AG42,AG45,AG48,AG51,AG54),\"\")","v":""},"","",null,null,{"$f":"'Setup Page'!$I$4","v":4},{"$f":"IF(SUM(AM12,AM15,AM18,AM21,AM24,AM27,AM30,AM33,AM36,AM39,AM42,AM45,AM48,AM51,AM54)>0,AVERAGE(AM12,AM15,AM18,AM21,AM24,AM27,AM30,AM33,AM36,AM39,AM42,AM45,AM48,AM51,AM54),\"\")","v":""},"","",{"$f":"IF(SUM(AP12,AP15,AP18,AP21,AP24,AP27,AP30,AP33,AP36,AP39,AP42,AP45,AP48,AP51,AP54)>0,AVERAGE(AP12,AP15,AP18,AP21,AP24,AP27,AP30,AP33,AP36,AP39,AP42,AP45,AP48,AP51,AP54),\"\")","v":""},"","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$I$4","v":4},{"$f":"IF(SUM(BE12,BE15,BE18,BE21,BE24,BE27,BE30,BE33,BE36,BE39,BE42,BE45,BE48,BE51,BE54)>0,AVERAGE(BE12,BE15,BE18,BE21,BE24,BE27,BE30,BE33,BE36,BE39,BE42,BE45,BE48,BE51,BE54),\"\")","v":""},"","",{"$f":"IF(SUM(BH12,BH15,BH18,BH21,BH24,BH27,BH30,BH33,BH36,BH39,BH42,BH45,BH48,BH51,BH54)>0,AVERAGE(BH12,BH15,BH18,BH21,BH24,BH27,BH30,BH33,BH36,BH39,BH42,BH45,BH48,BH51,BH54),\"\")","v":""},"","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$I$4","v":4},{"$f":"IF(SUM(BW12,BW15,BW18,BW21,BW24,BW27,BW30,BW33,BW36,BW39,BW42,BW45,BW48,BW51,BW54)>0,AVERAGE(BW12,BW15,BW18,BW21,BW24,BW27,BW30,BW33,BW36,BW39,BW42,BW45,BW48,BW51,BW54),\"\")","v":""},"","",{"$f":"IF(SUM(BZ12,BZ15,BZ18,BZ21,BZ24,BZ27,BZ30,BZ33,BZ36,BZ39,BZ42,BZ45,BZ48,BZ51,BZ54)>0,AVERAGE(BZ12,BZ15,BZ18,BZ21,BZ24,BZ27,BZ30,BZ33,BZ36,BZ39,BZ42,BZ45,BZ48,BZ51,BZ54),\"\")","v":""},"","","","","","","","","","",""]
[{"$f":"IF(B58=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$K$4","v":0},{"$f":"IF(SUM(C58,C61,C64,C67,C70,C73,C76,C79,C82,C85,C88,C91,C94,C97,C100)>0,AVERAGE(C58,C61,C64,C67,C70,C73,C76,C79,C82,C85,C88,C91,C94,C97,C100),\"\")","v":""},{"$f":"IF(SUM(D58,D61,D64,D67,D70,D73,D76,D79,D82,D85,D88,D91,D94,D97,D100)>0,AVERAGE(D58,D61,D64,D67,D70,D73,D76,D79,D82,D85,D88,D91,D94,D97,D100),\"\")","v":""},"","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$K$4","v":0},{"$f":"IF(SUM(U58,U61,U64,U67,U70,U73,U76,U79,U82,U85,U88,U91,U94,U97,U100)>0,AVERAGE(U58,U61,U64,U67,U70,U73,U76,U79,U82,U85,U88,U91,U94,U97,U100),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$K$4","v":0},{"$f":"IF(SUM(AM58,AM61,AM64,AM67,AM70,AM73,AM76,AM79,AM82,AM85,AM88,AM91,AM94,AM97,AM100)>0,AVERAGE(AM58,AM61,AM64,AM67,AM70,AM73,AM76,AM79,AM82,AM85,AM88,AM91,AM94,AM97,AM100),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$K$4","v":0},{"$f":"IF(SUM(BE58,BE61,BE64,BE67,BE70,BE73,BE76,BE79,BE82,BE85,BE88,BE91,BE94,BE97,BE100)>0,AVERAGE(BE58,BE61,BE64,BE67,BE70,BE73,BE76,BE79,BE82,BE85,BE88,BE91,BE94,BE97,BE100),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$K$4","v":0},{"$f":"IF(SUM(BW58,BW61,BW64,BW67,BW70,BW73,BW76,BW79,BW82,BW85,BW88,BW91,BW94,BW97,BW100)>0,AVERAGE(BW58,BW61,BW64,BW67,BW70,BW73,BW76,BW79,BW82,BW85,BW88,BW91,BW94,BW97,BW100),\"\")","v":""},"","","","","","","","","","","","","",""]
[{"$f":"IF(B104=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$M$4","v":0},{"$f":"IF(SUM(C104,C107,C110,C113,C116,C119,C122,C125,C128,C131,C134,C137,C140,C143,C146)>0,AVERAGE(C104,C107,C110,C113,C116,C119,C122,C125,C128,C131,C134,C137,C140,C143,C146),\"\")","v":""},{"$f":"IF(SUM(D104,D107,D110,D113,D116,D119,D122,D125,D128,D131,D134,D137,D140,D143,D146)>0,AVERAGE(D104,D107,D110,D113,D116,D119,D122,D125,D128,D131,D134,D137,D140,D143,D146),\"\")","v":""},"","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$M$4","v":0},{"$f":"IF(SUM(U104,U107,U110,U113,U116,U119,U122,U125,U128,U131,U134,U137,U140,U143,U146)>0,AVERAGE(U104,U107,U110,U113,U116,U119,U122,U125,U128,U131,U134,U137,U140,U143,U146),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$M$4","v":0},{"$f":"IF(SUM(AM104,AM107,AM110,AM113,AM116,AM119,AM122,AM125,AM128,AM131,AM134,AM137,AM140,AM143,AM146)>0,AVERAGE(AM104,AM107,AM110,AM113,AM116,AM119,AM122,AM125,AM128,AM131,AM134,AM137,AM140,AM143,AM146),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$M$4","v":0},{"$f":"IF(SUM(BE104,BE107,BE110,BE113,BE116,BE119,BE122,BE125,BE128,BE131,BE134,BE137,BE140,BE143,BE146)>0,AVERAGE(BE104,BE107,BE110,BE113,BE116,BE119,BE122,BE125,BE128,BE131,BE134,BE137,BE140,BE143,BE146),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$M$4","v":0},{"$f":"IF(SUM(BW104,BW107,BW110,BW113,BW116,BW119,BW122,BW125,BW128,BW131,BW134,BW137,BW140,BW143,BW146)>0,AVERAGE(BW104,BW107,BW110,BW113,BW116,BW119,BW122,BW125,BW128,BW131,BW134,BW137,BW140,BW143,BW146),\"\")","v":""},"","","","","","","","","","","","","",""]
[{"$f":"IF(B150=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$O$4","v":0},{"$f":"IF(SUM(C150,C153,C156,C159,C162,C165,C168,C171,C174,C177,C180,C183,C186,C189,C192)>0,AVERAGE(C150,C153,C156,C159,C162,C165,C168,C171,C174,C177,C180,C183,C186,C189,C192),\"\")","v":""},{"$f":"IF(SUM(D150,D153,D156,D159,D162,D165,D168,D171,D174,D177,D180,D183,D186,D189,D192)>0,AVERAGE(D150,D153,D156,D159,D162,D165,D168,D171,D174,D177,D180,D183,D186,D189,D192),\"\")","v":""},"","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$O$4","v":0},{"$f":"IF(SUM(U150,U153,U156,U159,U162,U165,U168,U171,U174,U177,U180,U183,U186,U189,U192)>0,AVERAGE(U150,U153,U156,U159,U162,U165,U168,U171,U174,U177,U180,U183,U186,U189,U192),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$O$4","v":0},{"$f":"IF(SUM(AM150,AM153,AM156,AM159,AM162,AM165,AM168,AM171,AM174,AM177,AM180,AM183,AM186,AM189,AM192)>0,AVERAGE(AM150,AM153,AM156,AM159,AM162,AM165,AM168,AM171,AM174,AM177,AM180,AM183,AM186,AM189,AM192),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$O$4","v":0},{"$f":"IF(SUM(BE150,BE153,BE156,BE159,BE162,BE165,BE168,BE171,BE174,BE177,BE180,BE183,BE186,BE189,BE192)>0,AVERAGE(BE150,BE153,BE156,BE159,BE162,BE165,BE168,BE171,BE174,BE177,BE180,BE183,BE186,BE189,BE192),\"\")","v":""},"","","","","","","","","","","","","","",null,null,{"$f":"'Setup Page'!$O$4","v":0},{"$f":"IF(SUM(BW150,BW153,BW156,BW159,BW162,BW165,BW168,BW171,BW174,BW177,BW180,BW183,BW186,BW189,BW192)>0,AVERAGE(BW150,BW153,BW156,BW159,BW162,BW165,BW168,BW171,BW174,BW177,BW180,BW183,BW186,BW189,BW192),\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Total Averages",{"$f":"IF(SUM(C4:C7)>0,AVERAGE(C4:C7),\"\")","v":""},{"$f":"IF(SUM(D4:D7)>0,AVERAGE(D4:D7),\"\")","v":""},"","",{"$f":"IF(SUM(G4:G7)>0,AVERAGE(G4:G7),\"\")","v":""},"","","","","","","","","","",null,null,"Total Averages",{"$f":"IF(SUM(U4:U7)>0,AVERAGE(U4:U7),\"\")","v":""},{"$f":"IF(SUM(V4:V7)>0,AVERAGE(V4:V7),\"\")","v":""},{"$f":"IF(SUM(W4:W7)>0,AVERAGE(W4:W7),\"\")","v":""},{"$f":"IF(SUM(X4:X7)>0,AVERAGE(X4:X7),\"\")","v":""},{"$f":"IF(SUM(Y4:Y7)>0,AVERAGE(Y4:Y7),\"\")","v":""},{"$f":"IF(SUM(Z4:Z7)>0,AVERAGE(Z4:Z7),\"\")","v":""},{"$f":"IF(SUM(AA4:AA7)>0,AVERAGE(AA4:AA7),\"\")","v":""},{"$f":"IF(SUM(AB4:AB7)>0,AVERAGE(AB4:AB7),\"\")","v":""},{"$f":"IF(SUM(AC4:AC7)>0,AVERAGE(AC4:AC7),\"\")","v":""},{"$f":"IF(SUM(AD4:AD7)>0,AVERAGE(AD4:AD7),\"\")","v":""},{"$f":"IF(SUM(AE4:AE7)>0,AVERAGE(AE4:AE7),\"\")","v":""},{"$f":"IF(SUM(AF4:AF7)>0,AVERAGE(AF4:AF7),\"\")","v":""},"","","",null,null,"Total Averages",{"$f":"IF(SUM(AM4:AM7)>0,AVERAGE(AM4:AM7),\"\")","v":""},{"$f":"IF(SUM(AN4:AN7)>0,AVERAGE(AN4:AN7),\"\")","v":""},{"$f":"IF(SUM(AO4:AO7)>0,AVERAGE(AO4:AO7),\"\")","v":""},{"$f":"IF(SUM(AP4:AP7)>0,AVERAGE(AP4:AP7),\"\")","v":""},{"$f":"IF(SUM(AQ4:AQ7)>0,AVERAGE(AQ4:AQ7),\"\")","v":""},{"$f":"IF(SUM(AR4:AR7)>0,AVERAGE(AR4:AR7),\"\")","v":""},{"$f":"IF(SUM(AS4:AS7)>0,AVERAGE(AS4:AS7),\"\")","v":""},{"$f":"IF(SUM(AT4:AT7)>0,AVERAGE(AT4:AT7),\"\")","v":""},{"$f":"IF(SUM(AU4:AU7)>0,AVERAGE(AU4:AU7),\"\")","v":""},{"$f":"IF(SUM(AV4:AV7)>0,AVERAGE(AV4:AV7),\"\")","v":""},{"$f":"IF(SUM(AW4:AW7)>0,AVERAGE(AW4:AW7),\"\")","v":""},{"$f":"IF(SUM(AX4:AX7)>0,AVERAGE(AX4:AX7),\"\")","v":""},"","","",null,null,"Total Averages",{"$f":"IF(SUM(BE4:BE7)>0,AVERAGE(BE4:BE7),\"\")","v":""},{"$f":"IF(SUM(BF4:BF7)>0,AVERAGE(BF4:BF7),\"\")","v":""},{"$f":"IF(SUM(BG4:BG7)>0,AVERAGE(BG4:BG7),\"\")","v":""},{"$f":"IF(SUM(BH4:BH7)>0,AVERAGE(BH4:BH7),\"\")","v":""},{"$f":"IF(SUM(BI4:BI7)>0,AVERAGE(BI4:BI7),\"\")","v":""},{"$f":"IF(SUM(BJ4:BJ7)>0,AVERAGE(BJ4:BJ7),\"\")","v":""},{"$f":"IF(SUM(BK4:BK7)>0,AVERAGE(BK4:BK7),\"\")","v":""},{"$f":"IF(SUM(BL4:BL7)>0,AVERAGE(BL4:BL7),\"\")","v":""},{"$f":"IF(SUM(BM4:BM7)>0,AVERAGE(BM4:BM7),\"\")","v":""},{"$f":"IF(SUM(BN4:BN7)>0,AVERAGE(BN4:BN7),\"\")","v":""},{"$f":"IF(SUM(BO4:BO7)>0,AVERAGE(BO4:BO7),\"\")","v":""},{"$f":"IF(SUM(BP4:BP7)>0,AVERAGE(BP4:BP7),\"\")","v":""},"","","",null,null,"Total Averages",{"$f":"IF(SUM(BW4:BW7)>0,AVERAGE(BW4:BW7),\"\")","v":""},{"$f":"IF(SUM(BX4:BX7)>0,AVERAGE(BX4:BX7),\"\")","v":""},{"$f":"IF(SUM(BY4:BY7)>0,AVERAGE(BY4:BY7),\"\")","v":""},{"$f":"IF(SUM(BZ4:BZ7)>0,AVERAGE(BZ4:BZ7),\"\")","v":""},{"$f":"IF(SUM(CA4:CA7)>0,AVERAGE(CA4:CA7),\"\")","v":""},{"$f":"IF(SUM(CB4:CB7)>0,AVERAGE(CB4:CB7),\"\")","v":""},{"$f":"IF(SUM(CC4:CC7)>0,AVERAGE(CC4:CC7),\"\")","v":""},{"$f":"IF(SUM(CD4:CD7)>0,AVERAGE(CD4:CD7),\"\")","v":""},{"$f":"IF(SUM(CE4:CE7)>0,AVERAGE(CE4:CE7),\"\")","v":""},{"$f":"IF(SUM(CF4:CF7)>0,AVERAGE(CF4:CF7),\"\")","v":""},{"$f":"IF(SUM(CG4:CG7)>0,AVERAGE(CG4:CG7),\"\")","v":""},{"$f":"IF(SUM(CH4:CH7)>0,AVERAGE(CH4:CH7),\"\")","v":""},"","",""]
[]
[]
[{"$f":"IF(B12=\"\",\"EMPTY\",\"\")","v":""},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B12=\"\",\"EMPTY\",\"\")","v":""},{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"Math!B4","v":""},{"$f":"English!B4","v":""},{"$f":"Reading!B4","v":""},{"$f":"Spelling!B4","v":""},{"$f":"Phonics!B4","v":""},{"$f":"Science!B4","v":""},{"$f":"'Soc. Studies'!B4","v":""},{"$f":"Bible!B4","v":""},{"$f":"Memory!B4","v":""},{"$f":"Music!B4","v":""},{"$f":"Pen!B4","v":""},{"$f":"Art!B4","v":""},{"$f":"extra!B4","v":""},{"$f":"'extra 1'!B4","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C12:G12)>0,SUM(H12:P12)>0),(AVERAGE(Averages!C12:G12)*'Setup Page'!$C$6+AVERAGE(Averages!H12:P12)*'Setup Page'!$D$6),IF(SUM(C12:P12)>0,AVERAGE(Averages!C12:P12),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"Math!C4","v":""},{"$f":"English!C4","v":""},{"$f":"Reading!C4","v":""},{"$f":"Phonics!C4","v":""},{"$f":"Spelling!C4","v":""},{"$f":"Science!C4","v":""},{"$f":"'Soc. Studies'!C4","v":""},{"$f":"Bible!C4","v":""},{"$f":"Memory!C4","v":""},{"$f":"Music!C4","v":""},{"$f":"Pen!C4","v":""},{"$f":"Art!C4","v":""},{"$f":"extra!C4","v":""},{"$f":"'extra 1'!C4","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U12:Y12)>0,SUM(Z12:AH12)>0),(AVERAGE(Averages!U12:Y12)*'Setup Page'!$C$6+AVERAGE(Averages!Z12:AH12)*'Setup Page'!$D$6),IF(SUM(U12:AH12)>0,AVERAGE(Averages!U12:AH12),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"Math!D4","v":""},{"$f":"English!D4","v":""},{"$f":"Reading!D4","v":""},{"$f":"Phonics!D4","v":""},{"$f":"Spelling!D4","v":""},{"$f":"Science!D4","v":""},{"$f":"'Soc. Studies'!D4","v":""},{"$f":"Bible!D4","v":""},{"$f":"Memory!D4","v":""},{"$f":"Music!D4","v":""},{"$f":"Pen!D4","v":""},{"$f":"Art!D4","v":""},{"$f":"extra!D4","v":""},{"$f":"'extra 1'!D4","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM12:AQ12)>0,SUM(AR12:AZ12)>0),(AVERAGE(Averages!AM12:AQ12)*'Setup Page'!$C$6+AVERAGE(Averages!AR12:AZ12)*'Setup Page'!$D$6),IF(SUM(AM12:AZ12)>0,AVERAGE(Averages!AM12:AZ12),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"Math!E4","v":""},{"$f":"English!E4","v":""},{"$f":"Reading!E4","v":""},{"$f":"Phonics!E4","v":""},{"$f":"Spelling!E4","v":""},{"$f":"Science!E4","v":""},{"$f":"'Soc. Studies'!E4","v":""},{"$f":"Bible!E4","v":""},{"$f":"Memory!E4","v":""},{"$f":"Music!E4","v":""},{"$f":"Pen!E4","v":""},{"$f":"Art!E4","v":""},{"$f":"extra!E4","v":""},{"$f":"'extra 1'!E4","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE12:BI12)>0,SUM(BJ12:BR12)>0),(AVERAGE(Averages!BE12:BI12)*'Setup Page'!$C$6+AVERAGE(Averages!BJ12:BR12)*'Setup Page'!$D$6),IF(SUM(BE12:BR12)>0,AVERAGE(Averages!BE12:BR12),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"Math!F4","v":""},{"$f":"English!F4","v":""},{"$f":"Reading!F4","v":""},{"$f":"Phonics!F4","v":""},{"$f":"Spelling!F4","v":""},{"$f":"Science!F4","v":""},{"$f":"'Soc. Studies'!F4","v":""},{"$f":"Bible!F4","v":""},{"$f":"Memory!F4","v":""},{"$f":"Music!F4","v":""},{"$f":"Pen!F4","v":""},{"$f":"Art!F4","v":""},{"$f":"extra!F4","v":""},{"$f":"'extra 1'!F4","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW12:CA12)>0,SUM(CB12:CJ12)>0),(AVERAGE(Averages!BW12:CA12)*'Setup Page'!$C$6+AVERAGE(Averages!CB12:CJ12)*'Setup Page'!$D$6),IF(SUM(BW12:CJ12)>0,AVERAGE(Averages!BW12:CJ12),\"\"))","v":""}]
[{"$f":"IF(B15=\"\",\"EMPTY\",\"\")","v":""}]
[{"$f":"IF(B15=\"\",\"EMPTY\",\"\")","v":""},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B15=\"\",\"EMPTY\",\"\")","v":""},{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"Math!B6","v":""},{"$f":"English!B6","v":""},{"$f":"Reading!B6","v":""},{"$f":"Spelling!B6","v":""},{"$f":"Phonics!B6","v":""},{"$f":"Science!B6","v":""},{"$f":"'Soc. Studies'!B6","v":""},{"$f":"Bible!B6","v":""},{"$f":"Memory!B6","v":""},{"$f":"Music!B6","v":""},{"$f":"Pen!B6","v":""},{"$f":"Art!B6","v":""},{"$f":"extra!B6","v":""},{"$f":"'extra 1'!B6","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C15:G15)>0,SUM(H15:P15)>0),(AVERAGE(Averages!C15:G15)*'Setup Page'!$C$6+AVERAGE(Averages!H15:P15)*'Setup Page'!$D$6),IF(SUM(C15:P15)>0,AVERAGE(Averages!C15:P15),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"Math!C6","v":""},{"$f":"English!C6","v":""},{"$f":"Reading!C6","v":""},{"$f":"Phonics!C6","v":""},{"$f":"Spelling!C6","v":""},{"$f":"Science!C6","v":""},{"$f":"'Soc. Studies'!C6","v":""},{"$f":"Bible!C6","v":""},{"$f":"Memory!C6","v":""},{"$f":"Music!C6","v":""},{"$f":"Pen!C6","v":""},{"$f":"Art!C6","v":""},{"$f":"extra!C6","v":""},{"$f":"'extra 1'!C6","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U15:Y15)>0,SUM(Z15:AH15)>0),(AVERAGE(Averages!U15:Y15)*'Setup Page'!$C$6+AVERAGE(Averages!Z15:AH15)*'Setup Page'!$D$6),IF(SUM(U15:AH15)>0,AVERAGE(Averages!U15:AH15),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"Math!D6","v":""},{"$f":"English!D6","v":""},{"$f":"Reading!D6","v":""},{"$f":"Phonics!D6","v":""},{"$f":"Spelling!D6","v":""},{"$f":"Science!D6","v":""},{"$f":"'Soc. Studies'!D6","v":""},{"$f":"Bible!D6","v":""},{"$f":"Memory!D6","v":""},{"$f":"Music!D6","v":""},{"$f":"Pen!D6","v":""},{"$f":"Art!D6","v":""},{"$f":"extra!D6","v":""},{"$f":"'extra 1'!D6","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM15:AQ15)>0,SUM(AR15:AZ15)>0),(AVERAGE(Averages!AM15:AQ15)*'Setup Page'!$C$6+AVERAGE(Averages!AR15:AZ15)*'Setup Page'!$D$6),IF(SUM(AM15:AZ15)>0,AVERAGE(Averages!AM15:AZ15),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"Math!E6","v":""},{"$f":"English!E6","v":""},{"$f":"Reading!E6","v":""},{"$f":"Phonics!E6","v":""},{"$f":"Spelling!E6","v":""},{"$f":"Science!E6","v":""},{"$f":"'Soc. Studies'!E6","v":""},{"$f":"Bible!E6","v":""},{"$f":"Memory!E6","v":""},{"$f":"Music!E6","v":""},{"$f":"Pen!E6","v":""},{"$f":"Art!E6","v":""},{"$f":"extra!E6","v":""},{"$f":"'extra 1'!E6","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE15:BI15)>0,SUM(BJ15:BR15)>0),(AVERAGE(Averages!BE15:BI15)*'Setup Page'!$C$6+AVERAGE(Averages!BJ15:BR15)*'Setup Page'!$D$6),IF(SUM(BE15:BR15)>0,AVERAGE(Averages!BE15:BR15),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"Math!F6","v":""},{"$f":"English!F6","v":""},{"$f":"Reading!F6","v":""},{"$f":"Phonics!F6","v":""},{"$f":"Spelling!F6","v":""},{"$f":"Science!F6","v":""},{"$f":"'Soc. Studies'!F6","v":""},{"$f":"Bible!F6","v":""},{"$f":"Memory!F6","v":""},{"$f":"Music!F6","v":""},{"$f":"Pen!F6","v":""},{"$f":"Art!F6","v":""},{"$f":"extra!F6","v":""},{"$f":"'extra 1'!F6","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW15:CA15)>0,SUM(CB15:CJ15)>0),(AVERAGE(Averages!BW15:CA15)*'Setup Page'!$C$6+AVERAGE(Averages!CB15:CJ15)*'Setup Page'!$D$6),IF(SUM(BW15:CJ15)>0,AVERAGE(Averages!BW15:CJ15),\"\"))","v":""}]
[{"$f":"IF(B18=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"Math!B8","v":""},{"$f":"English!B8","v":""},{"$f":"Reading!B8","v":""},{"$f":"Spelling!B8","v":""},{"$f":"Phonics!B8","v":""},{"$f":"Science!B8","v":""},{"$f":"'Soc. Studies'!B8","v":""},{"$f":"Bible!B8","v":""},{"$f":"Memory!B8","v":""},{"$f":"Music!B8","v":""},{"$f":"Pen!B8","v":""},{"$f":"Art!B8","v":""},{"$f":"extra!B8","v":""},{"$f":"'extra 1'!B8","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C18:G18)>0,SUM(H18:P18)>0),(AVERAGE(Averages!C18:G18)*'Setup Page'!$C$6+AVERAGE(Averages!H18:P18)*'Setup Page'!$D$6),IF(SUM(C18:P18)>0,AVERAGE(Averages!C18:P18),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"Math!C8","v":""},{"$f":"English!C8","v":""},{"$f":"Reading!C8","v":""},{"$f":"Phonics!C8","v":""},{"$f":"Spelling!C8","v":""},{"$f":"Science!C8","v":""},{"$f":"'Soc. Studies'!C8","v":""},{"$f":"Bible!C8","v":""},{"$f":"Memory!C8","v":""},{"$f":"Music!C8","v":""},{"$f":"Pen!C8","v":""},{"$f":"Art!C8","v":""},{"$f":"extra!C8","v":""},{"$f":"'extra 1'!C8","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U18:Y18)>0,SUM(Z18:AH18)>0),(AVERAGE(Averages!U18:Y18)*'Setup Page'!$C$6+AVERAGE(Averages!Z18:AH18)*'Setup Page'!$D$6),IF(SUM(U18:AH18)>0,AVERAGE(Averages!U18:AH18),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"Math!D8","v":""},{"$f":"English!D8","v":""},{"$f":"Reading!D8","v":""},{"$f":"Phonics!D8","v":""},{"$f":"Spelling!D8","v":""},{"$f":"Science!D8","v":""},{"$f":"'Soc. Studies'!D8","v":""},{"$f":"Bible!D8","v":""},{"$f":"Memory!D8","v":""},{"$f":"Music!D8","v":""},{"$f":"Pen!D8","v":""},{"$f":"Art!D8","v":""},{"$f":"extra!D8","v":""},{"$f":"'extra 1'!D8","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM18:AQ18)>0,SUM(AR18:AZ18)>0),(AVERAGE(Averages!AM18:AQ18)*'Setup Page'!$C$6+AVERAGE(Averages!AR18:AZ18)*'Setup Page'!$D$6),IF(SUM(AM18:AZ18)>0,AVERAGE(Averages!AM18:AZ18),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"Math!E8","v":""},{"$f":"English!E8","v":""},{"$f":"Reading!E8","v":""},{"$f":"Phonics!E8","v":""},{"$f":"Spelling!E8","v":""},{"$f":"Science!E8","v":""},{"$f":"'Soc. Studies'!E8","v":""},{"$f":"Bible!E8","v":""},{"$f":"Memory!E8","v":""},{"$f":"Music!E8","v":""},{"$f":"Pen!E8","v":""},{"$f":"Art!E8","v":""},{"$f":"extra!E8","v":""},{"$f":"'extra 1'!E8","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE18:BI18)>0,SUM(BJ18:BR18)>0),(AVERAGE(Averages!BE18:BI18)*'Setup Page'!$C$6+AVERAGE(Averages!BJ18:BR18)*'Setup Page'!$D$6),IF(SUM(BE18:BR18)>0,AVERAGE(Averages!BE18:BR18),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"Math!F8","v":""},{"$f":"English!F8","v":""},{"$f":"Reading!F8","v":""},{"$f":"Phonics!F8","v":""},{"$f":"Spelling!F8","v":""},{"$f":"Science!F8","v":""},{"$f":"'Soc. Studies'!F8","v":""},{"$f":"Bible!F8","v":""},{"$f":"Memory!F8","v":""},{"$f":"Music!F8","v":""},{"$f":"Pen!F8","v":""},{"$f":"Art!F8","v":""},{"$f":"extra!F8","v":""},{"$f":"'extra 1'!F8","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW18:CA18)>0,SUM(CB18:CJ18)>0),(AVERAGE(Averages!BW18:CA18)*'Setup Page'!$C$6+AVERAGE(Averages!CB18:CJ18)*'Setup Page'!$D$6),IF(SUM(BW18:CJ18)>0,AVERAGE(Averages!BW18:CJ18),\"\"))","v":""}]
[{"$f":"IF(B21=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B21=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B21=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"Math!B10","v":""},{"$f":"English!B10","v":""},{"$f":"Reading!B10","v":""},{"$f":"Spelling!B10","v":""},{"$f":"Phonics!B10","v":""},{"$f":"Science!B10","v":""},{"$f":"'Soc. Studies'!B10","v":""},{"$f":"Bible!B10","v":""},{"$f":"Memory!B10","v":""},{"$f":"Music!B10","v":""},{"$f":"Pen!B10","v":""},{"$f":"Art!B10","v":""},{"$f":"extra!B10","v":""},{"$f":"'extra 1'!B10","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C21:G21)>0,SUM(H21:P21)>0),(AVERAGE(Averages!C21:G21)*'Setup Page'!$C$6+AVERAGE(Averages!H21:P21)*'Setup Page'!$D$6),IF(SUM(C21:P21)>0,AVERAGE(Averages!C21:P21),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"Math!C10","v":""},{"$f":"English!C10","v":""},{"$f":"Reading!C10","v":""},{"$f":"Phonics!C10","v":""},{"$f":"Spelling!C10","v":""},{"$f":"Science!C10","v":""},{"$f":"'Soc. Studies'!C10","v":""},{"$f":"Bible!C10","v":""},{"$f":"Memory!C10","v":""},{"$f":"Music!C10","v":""},{"$f":"Pen!C10","v":""},{"$f":"Art!C10","v":""},{"$f":"extra!C10","v":""},{"$f":"'extra 1'!C10","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U21:Y21)>0,SUM(Z21:AH21)>0),(AVERAGE(Averages!U21:Y21)*'Setup Page'!$C$6+AVERAGE(Averages!Z21:AH21)*'Setup Page'!$D$6),IF(SUM(U21:AH21)>0,AVERAGE(Averages!U21:AH21),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"Math!D10","v":""},{"$f":"English!D10","v":""},{"$f":"Reading!D10","v":""},{"$f":"Phonics!D10","v":""},{"$f":"Spelling!D10","v":""},{"$f":"Science!D10","v":""},{"$f":"'Soc. Studies'!D10","v":""},{"$f":"Bible!D10","v":""},{"$f":"Memory!D10","v":""},{"$f":"Music!D10","v":""},{"$f":"Pen!D10","v":""},{"$f":"Art!D10","v":""},{"$f":"extra!D10","v":""},{"$f":"'extra 1'!D10","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM21:AQ21)>0,SUM(AR21:AZ21)>0),(AVERAGE(Averages!AM21:AQ21)*'Setup Page'!$C$6+AVERAGE(Averages!AR21:AZ21)*'Setup Page'!$D$6),IF(SUM(AM21:AZ21)>0,AVERAGE(Averages!AM21:AZ21),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"Math!E10","v":""},{"$f":"English!E10","v":""},{"$f":"Reading!E10","v":""},{"$f":"Phonics!E10","v":""},{"$f":"Spelling!E10","v":""},{"$f":"Science!E10","v":""},{"$f":"'Soc. Studies'!E10","v":""},{"$f":"Bible!E10","v":""},{"$f":"Memory!E10","v":""},{"$f":"Music!E10","v":""},{"$f":"Pen!E10","v":""},{"$f":"Art!E10","v":""},{"$f":"extra!E10","v":""},{"$f":"'extra 1'!E10","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE21:BI21)>0,SUM(BJ21:BR21)>0),(AVERAGE(Averages!BE21:BI21)*'Setup Page'!$C$6+AVERAGE(Averages!BJ21:BR21)*'Setup Page'!$D$6),IF(SUM(BE21:BR21)>0,AVERAGE(Averages!BE21:BR21),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"Math!F10","v":""},{"$f":"English!F10","v":""},{"$f":"Reading!F10","v":""},{"$f":"Phonics!F10","v":""},{"$f":"Spelling!F10","v":""},{"$f":"Science!F10","v":""},{"$f":"'Soc. Studies'!F10","v":""},{"$f":"Bible!F10","v":""},{"$f":"Memory!F10","v":""},{"$f":"Music!F10","v":""},{"$f":"Pen!F10","v":""},{"$f":"Art!F10","v":""},{"$f":"extra!F10","v":""},{"$f":"'extra 1'!F10","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW21:CA21)>0,SUM(CB21:CJ21)>0),(AVERAGE(Averages!BW21:CA21)*'Setup Page'!$C$6+AVERAGE(Averages!CB21:CJ21)*'Setup Page'!$D$6),IF(SUM(BW21:CJ21)>0,AVERAGE(Averages!BW21:CJ21),\"\"))","v":""}]
[{"$f":"IF(B24=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"Math!B12","v":""},{"$f":"English!B12","v":""},{"$f":"Reading!B12","v":""},{"$f":"Spelling!B12","v":""},{"$f":"Phonics!B12","v":""},{"$f":"Science!B12","v":""},{"$f":"'Soc. Studies'!B12","v":""},{"$f":"Bible!B12","v":""},{"$f":"Memory!B12","v":""},{"$f":"Music!B12","v":""},{"$f":"Pen!B12","v":""},{"$f":"Art!B12","v":""},{"$f":"extra!B12","v":""},{"$f":"'extra 1'!B12","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C24:G24)>0,SUM(H24:P24)>0),(AVERAGE(Averages!C24:G24)*'Setup Page'!$C$6+AVERAGE(Averages!H24:P24)*'Setup Page'!$D$6),IF(SUM(C24:P24)>0,AVERAGE(Averages!C24:P24),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"Math!C12","v":""},{"$f":"English!C12","v":""},{"$f":"Reading!C12","v":""},{"$f":"Phonics!C12","v":""},{"$f":"Spelling!C12","v":""},{"$f":"Science!C12","v":""},{"$f":"'Soc. Studies'!C12","v":""},{"$f":"Bible!C12","v":""},{"$f":"Memory!C12","v":""},{"$f":"Music!C12","v":""},{"$f":"Pen!C12","v":""},{"$f":"Art!C12","v":""},{"$f":"extra!C12","v":""},{"$f":"'extra 1'!C12","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U24:Y24)>0,SUM(Z24:AH24)>0),(AVERAGE(Averages!U24:Y24)*'Setup Page'!$C$6+AVERAGE(Averages!Z24:AH24)*'Setup Page'!$D$6),IF(SUM(U24:AH24)>0,AVERAGE(Averages!U24:AH24),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"Math!D12","v":""},{"$f":"English!D12","v":""},{"$f":"Reading!D12","v":""},{"$f":"Phonics!D12","v":""},{"$f":"Spelling!D12","v":""},{"$f":"Science!D12","v":""},{"$f":"'Soc. Studies'!D12","v":""},{"$f":"Bible!D12","v":""},{"$f":"Memory!D12","v":""},{"$f":"Music!D12","v":""},{"$f":"Pen!D12","v":""},{"$f":"Art!D12","v":""},{"$f":"extra!D12","v":""},{"$f":"'extra 1'!D12","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM24:AQ24)>0,SUM(AR24:AZ24)>0),(AVERAGE(Averages!AM24:AQ24)*'Setup Page'!$C$6+AVERAGE(Averages!AR24:AZ24)*'Setup Page'!$D$6),IF(SUM(AM24:AZ24)>0,AVERAGE(Averages!AM24:AZ24),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"Math!E12","v":""},{"$f":"English!E12","v":""},{"$f":"Reading!E12","v":""},{"$f":"Phonics!E12","v":""},{"$f":"Spelling!E12","v":""},{"$f":"Science!E12","v":""},{"$f":"'Soc. Studies'!E12","v":""},{"$f":"Bible!E12","v":""},{"$f":"Memory!E12","v":""},{"$f":"Music!E12","v":""},{"$f":"Pen!E12","v":""},{"$f":"Art!E12","v":""},{"$f":"extra!E12","v":""},{"$f":"'extra 1'!E12","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE24:BI24)>0,SUM(BJ24:BR24)>0),(AVERAGE(Averages!BE24:BI24)*'Setup Page'!$C$6+AVERAGE(Averages!BJ24:BR24)*'Setup Page'!$D$6),IF(SUM(BE24:BR24)>0,AVERAGE(Averages!BE24:BR24),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"Math!F12","v":""},{"$f":"English!F12","v":""},{"$f":"Reading!F12","v":""},{"$f":"Phonics!F12","v":""},{"$f":"Spelling!F12","v":""},{"$f":"Science!F12","v":""},{"$f":"'Soc. Studies'!F12","v":""},{"$f":"Bible!F12","v":""},{"$f":"Memory!F12","v":""},{"$f":"Music!F12","v":""},{"$f":"Pen!F12","v":""},{"$f":"Art!F12","v":""},{"$f":"extra!F12","v":""},{"$f":"'extra 1'!F12","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW24:CA24)>0,SUM(CB24:CJ24)>0),(AVERAGE(Averages!BW24:CA24)*'Setup Page'!$C$6+AVERAGE(Averages!CB24:CJ24)*'Setup Page'!$D$6),IF(SUM(BW24:CJ24)>0,AVERAGE(Averages!BW24:CJ24),\"\"))","v":""}]
[{"$f":"IF(B27=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B27=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"Math!B14","v":""},{"$f":"English!B14","v":""},{"$f":"Reading!B14","v":""},{"$f":"Spelling!B14","v":""},{"$f":"Phonics!B14","v":""},{"$f":"Science!B14","v":""},{"$f":"'Soc. Studies'!B14","v":""},{"$f":"Bible!B14","v":""},{"$f":"Memory!B14","v":""},{"$f":"Music!B14","v":""},{"$f":"Pen!B14","v":""},{"$f":"Art!B14","v":""},{"$f":"extra!B14","v":""},{"$f":"'extra 1'!B14","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C27:G27)>0,SUM(H27:P27)>0),(AVERAGE(Averages!C27:G27)*'Setup Page'!$C$6+AVERAGE(Averages!H27:P27)*'Setup Page'!$D$6),IF(SUM(C27:P27)>0,AVERAGE(Averages!C27:P27),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"Math!C14","v":""},{"$f":"English!C14","v":""},{"$f":"Reading!C14","v":""},{"$f":"Phonics!C14","v":""},{"$f":"Spelling!C14","v":""},{"$f":"Science!C14","v":""},{"$f":"'Soc. Studies'!C14","v":""},{"$f":"Bible!C14","v":""},{"$f":"Memory!C14","v":""},{"$f":"Music!C14","v":""},{"$f":"Pen!C14","v":""},{"$f":"Art!C14","v":""},{"$f":"extra!C14","v":""},{"$f":"'extra 1'!C14","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U27:Y27)>0,SUM(Z27:AH27)>0),(AVERAGE(Averages!U27:Y27)*'Setup Page'!$C$6+AVERAGE(Averages!Z27:AH27)*'Setup Page'!$D$6),IF(SUM(U27:AH27)>0,AVERAGE(Averages!U27:AH27),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"Math!D14","v":""},{"$f":"English!D14","v":""},{"$f":"Reading!D14","v":""},{"$f":"Phonics!D14","v":""},{"$f":"Spelling!D14","v":""},{"$f":"Science!D14","v":""},{"$f":"'Soc. Studies'!D14","v":""},{"$f":"Bible!D14","v":""},{"$f":"Memory!D14","v":""},{"$f":"Music!D14","v":""},{"$f":"Pen!D14","v":""},{"$f":"Art!D14","v":""},{"$f":"extra!D14","v":""},{"$f":"'extra 1'!D14","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM27:AQ27)>0,SUM(AR27:AZ27)>0),(AVERAGE(Averages!AM27:AQ27)*'Setup Page'!$C$6+AVERAGE(Averages!AR27:AZ27)*'Setup Page'!$D$6),IF(SUM(AM27:AZ27)>0,AVERAGE(Averages!AM27:AZ27),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"Math!E14","v":""},{"$f":"English!E14","v":""},{"$f":"Reading!E14","v":""},{"$f":"Phonics!E14","v":""},{"$f":"Spelling!E14","v":""},{"$f":"Science!E14","v":""},{"$f":"'Soc. Studies'!E14","v":""},{"$f":"Bible!E14","v":""},{"$f":"Memory!E14","v":""},{"$f":"Music!E14","v":""},{"$f":"Pen!E14","v":""},{"$f":"Art!E14","v":""},{"$f":"extra!E14","v":""},{"$f":"'extra 1'!E14","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE27:BI27)>0,SUM(BJ27:BR27)>0),(AVERAGE(Averages!BE27:BI27)*'Setup Page'!$C$6+AVERAGE(Averages!BJ27:BR27)*'Setup Page'!$D$6),IF(SUM(BE27:BR27)>0,AVERAGE(Averages!BE27:BR27),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"Math!F14","v":""},{"$f":"English!F14","v":""},{"$f":"Reading!F14","v":""},{"$f":"Phonics!F14","v":""},{"$f":"Spelling!F14","v":""},{"$f":"Science!F14","v":""},{"$f":"'Soc. Studies'!F14","v":""},{"$f":"Bible!F14","v":""},{"$f":"Memory!F14","v":""},{"$f":"Music!F14","v":""},{"$f":"Pen!F14","v":""},{"$f":"Art!F14","v":""},{"$f":"extra!F14","v":""},{"$f":"'extra 1'!F14","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW27:CA27)>0,SUM(CB27:CJ27)>0),(AVERAGE(Averages!BW27:CA27)*'Setup Page'!$C$6+AVERAGE(Averages!CB27:CJ27)*'Setup Page'!$D$6),IF(SUM(BW27:CJ27)>0,AVERAGE(Averages!BW27:CJ27),\"\"))","v":""}]
[{"$f":"IF(B30=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"Math!B16","v":""},{"$f":"English!B16","v":""},{"$f":"Reading!B16","v":""},{"$f":"Spelling!B16","v":""},{"$f":"Phonics!B16","v":""},{"$f":"Science!B16","v":""},{"$f":"'Soc. Studies'!B16","v":""},{"$f":"Bible!B16","v":""},{"$f":"Memory!B16","v":""},{"$f":"Music!B16","v":""},{"$f":"Pen!B16","v":""},{"$f":"Art!B16","v":""},{"$f":"extra!B16","v":""},{"$f":"'extra 1'!B16","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C30:G30)>0,SUM(H30:P30)>0),(AVERAGE(Averages!C30:G30)*'Setup Page'!$C$6+AVERAGE(Averages!H30:P30)*'Setup Page'!$D$6),IF(SUM(C30:P30)>0,AVERAGE(Averages!C30:P30),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"Math!C16","v":""},{"$f":"English!C16","v":""},{"$f":"Reading!C16","v":""},{"$f":"Phonics!C16","v":""},{"$f":"Spelling!C16","v":""},{"$f":"Science!C16","v":""},{"$f":"'Soc. Studies'!C16","v":""},{"$f":"Bible!C16","v":""},{"$f":"Memory!C16","v":""},{"$f":"Music!C16","v":""},{"$f":"Pen!C16","v":""},{"$f":"Art!C16","v":""},{"$f":"extra!C16","v":""},{"$f":"'extra 1'!C16","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U30:Y30)>0,SUM(Z30:AH30)>0),(AVERAGE(Averages!U30:Y30)*'Setup Page'!$C$6+AVERAGE(Averages!Z30:AH30)*'Setup Page'!$D$6),IF(SUM(U30:AH30)>0,AVERAGE(Averages!U30:AH30),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"Math!D16","v":""},{"$f":"English!D16","v":""},{"$f":"Reading!D16","v":""},{"$f":"Phonics!D16","v":""},{"$f":"Spelling!D16","v":""},{"$f":"Science!D16","v":""},{"$f":"'Soc. Studies'!D16","v":""},{"$f":"Bible!D16","v":""},{"$f":"Memory!D16","v":""},{"$f":"Music!D16","v":""},{"$f":"Pen!D16","v":""},{"$f":"Art!D16","v":""},{"$f":"extra!D16","v":""},{"$f":"'extra 1'!D16","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM30:AQ30)>0,SUM(AR30:AZ30)>0),(AVERAGE(Averages!AM30:AQ30)*'Setup Page'!$C$6+AVERAGE(Averages!AR30:AZ30)*'Setup Page'!$D$6),IF(SUM(AM30:AZ30)>0,AVERAGE(Averages!AM30:AZ30),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"Math!E16","v":""},{"$f":"English!E16","v":""},{"$f":"Reading!E16","v":""},{"$f":"Phonics!E16","v":""},{"$f":"Spelling!E16","v":""},{"$f":"Science!E16","v":""},{"$f":"'Soc. Studies'!E16","v":""},{"$f":"Bible!E16","v":""},{"$f":"Memory!E16","v":""},{"$f":"Music!E16","v":""},{"$f":"Pen!E16","v":""},{"$f":"Art!E16","v":""},{"$f":"extra!E16","v":""},{"$f":"'extra 1'!E16","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE30:BI30)>0,SUM(BJ30:BR30)>0),(AVERAGE(Averages!BE30:BI30)*'Setup Page'!$C$6+AVERAGE(Averages!BJ30:BR30)*'Setup Page'!$D$6),IF(SUM(BE30:BR30)>0,AVERAGE(Averages!BE30:BR30),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"Math!F16","v":""},{"$f":"English!F16","v":""},{"$f":"Reading!F16","v":""},{"$f":"Phonics!F16","v":""},{"$f":"Spelling!F16","v":""},{"$f":"Science!F16","v":""},{"$f":"'Soc. Studies'!F16","v":""},{"$f":"Bible!F16","v":""},{"$f":"Memory!F16","v":""},{"$f":"Music!F16","v":""},{"$f":"Pen!F16","v":""},{"$f":"Art!F16","v":""},{"$f":"extra!F16","v":""},{"$f":"'extra 1'!F16","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW30:CA30)>0,SUM(CB30:CJ30)>0),(AVERAGE(Averages!BW30:CA30)*'Setup Page'!$C$6+AVERAGE(Averages!CB30:CJ30)*'Setup Page'!$D$6),IF(SUM(BW30:CJ30)>0,AVERAGE(Averages!BW30:CJ30),\"\"))","v":""}]
[{"$f":"IF(B33=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B33=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"Math!B18","v":""},{"$f":"English!B18","v":""},{"$f":"Reading!B18","v":""},{"$f":"Spelling!B18","v":""},{"$f":"Phonics!B18","v":""},{"$f":"Science!B18","v":""},{"$f":"'Soc. Studies'!B18","v":""},{"$f":"Bible!B18","v":""},{"$f":"Memory!B18","v":""},{"$f":"Music!B18","v":""},{"$f":"Pen!B18","v":""},{"$f":"Art!B18","v":""},{"$f":"extra!B18","v":""},{"$f":"'extra 1'!B18","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C33:G33)>0,SUM(H33:P33)>0),(AVERAGE(Averages!C33:G33)*'Setup Page'!$C$6+AVERAGE(Averages!H33:P33)*'Setup Page'!$D$6),IF(SUM(C33:P33)>0,AVERAGE(Averages!C33:P33),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"Math!C18","v":""},{"$f":"English!C18","v":""},{"$f":"Reading!C18","v":""},{"$f":"Phonics!C18","v":""},{"$f":"Spelling!C18","v":""},{"$f":"Science!C18","v":""},{"$f":"'Soc. Studies'!C18","v":""},{"$f":"Bible!C18","v":""},{"$f":"Memory!C18","v":""},{"$f":"Music!C18","v":""},{"$f":"Pen!C18","v":""},{"$f":"Art!C18","v":""},{"$f":"extra!C18","v":""},{"$f":"'extra 1'!C18","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U33:Y33)>0,SUM(Z33:AH33)>0),(AVERAGE(Averages!U33:Y33)*'Setup Page'!$C$6+AVERAGE(Averages!Z33:AH33)*'Setup Page'!$D$6),IF(SUM(U33:AH33)>0,AVERAGE(Averages!U33:AH33),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"Math!D18","v":""},{"$f":"English!D18","v":""},{"$f":"Reading!D18","v":""},{"$f":"Phonics!D18","v":""},{"$f":"Spelling!D18","v":""},{"$f":"Science!D18","v":""},{"$f":"'Soc. Studies'!D18","v":""},{"$f":"Bible!D18","v":""},{"$f":"Memory!D18","v":""},{"$f":"Music!D18","v":""},{"$f":"Pen!D18","v":""},{"$f":"Art!D18","v":""},{"$f":"extra!D18","v":""},{"$f":"'extra 1'!D18","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM33:AQ33)>0,SUM(AR33:AZ33)>0),(AVERAGE(Averages!AM33:AQ33)*'Setup Page'!$C$6+AVERAGE(Averages!AR33:AZ33)*'Setup Page'!$D$6),IF(SUM(AM33:AZ33)>0,AVERAGE(Averages!AM33:AZ33),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"Math!E18","v":""},{"$f":"English!E18","v":""},{"$f":"Reading!E18","v":""},{"$f":"Phonics!E18","v":""},{"$f":"Spelling!E18","v":""},{"$f":"Science!E18","v":""},{"$f":"'Soc. Studies'!E18","v":""},{"$f":"Bible!E18","v":""},{"$f":"Memory!E18","v":""},{"$f":"Music!E18","v":""},{"$f":"Pen!E18","v":""},{"$f":"Art!E18","v":""},{"$f":"extra!E18","v":""},{"$f":"'extra 1'!E18","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE33:BI33)>0,SUM(BJ33:BR33)>0),(AVERAGE(Averages!BE33:BI33)*'Setup Page'!$C$6+AVERAGE(Averages!BJ33:BR33)*'Setup Page'!$D$6),IF(SUM(BE33:BR33)>0,AVERAGE(Averages!BE33:BR33),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"Math!F18","v":""},{"$f":"English!F18","v":""},{"$f":"Reading!F18","v":""},{"$f":"Phonics!F18","v":""},{"$f":"Spelling!F18","v":""},{"$f":"Science!F18","v":""},{"$f":"'Soc. Studies'!F18","v":""},{"$f":"Bible!F18","v":""},{"$f":"Memory!F18","v":""},{"$f":"Music!F18","v":""},{"$f":"Pen!F18","v":""},{"$f":"Art!F18","v":""},{"$f":"extra!F18","v":""},{"$f":"'extra 1'!F18","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW33:CA33)>0,SUM(CB33:CJ33)>0),(AVERAGE(Averages!BW33:CA33)*'Setup Page'!$C$6+AVERAGE(Averages!CB33:CJ33)*'Setup Page'!$D$6),IF(SUM(BW33:CJ33)>0,AVERAGE(Averages!BW33:CJ33),\"\"))","v":""}]
[{"$f":"IF(B36=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B36=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"Math!B20","v":""},{"$f":"English!B20","v":""},{"$f":"Reading!B20","v":""},{"$f":"Spelling!B20","v":""},{"$f":"Phonics!B20","v":""},{"$f":"Science!B20","v":""},{"$f":"'Soc. Studies'!B20","v":""},{"$f":"Bible!B20","v":""},{"$f":"Memory!B20","v":""},{"$f":"Music!B20","v":""},{"$f":"Pen!B20","v":""},{"$f":"Art!B20","v":""},{"$f":"extra!B20","v":""},{"$f":"'extra 1'!B20","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C36:G36)>0,SUM(H36:P36)>0),(AVERAGE(Averages!C36:G36)*'Setup Page'!$C$6+AVERAGE(Averages!H36:P36)*'Setup Page'!$D$6),IF(SUM(C36:P36)>0,AVERAGE(Averages!C36:P36),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"Math!C20","v":""},{"$f":"English!C20","v":""},{"$f":"Reading!C20","v":""},{"$f":"Phonics!C20","v":""},{"$f":"Spelling!C20","v":""},{"$f":"Science!C20","v":""},{"$f":"'Soc. Studies'!C20","v":""},{"$f":"Bible!C20","v":""},{"$f":"Memory!C20","v":""},{"$f":"Music!C20","v":""},{"$f":"Pen!C20","v":""},{"$f":"Art!C20","v":""},{"$f":"extra!C20","v":""},{"$f":"'extra 1'!C20","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U36:Y36)>0,SUM(Z36:AH36)>0),(AVERAGE(Averages!U36:Y36)*'Setup Page'!$C$6+AVERAGE(Averages!Z36:AH36)*'Setup Page'!$D$6),IF(SUM(U36:AH36)>0,AVERAGE(Averages!U36:AH36),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"Math!D20","v":""},{"$f":"English!D20","v":""},{"$f":"Reading!D20","v":""},{"$f":"Phonics!D20","v":""},{"$f":"Spelling!D20","v":""},{"$f":"Science!D20","v":""},{"$f":"'Soc. Studies'!D20","v":""},{"$f":"Bible!D20","v":""},{"$f":"Memory!D20","v":""},{"$f":"Music!D20","v":""},{"$f":"Pen!D20","v":""},{"$f":"Art!D20","v":""},{"$f":"extra!D20","v":""},{"$f":"'extra 1'!D20","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM36:AQ36)>0,SUM(AR36:AZ36)>0),(AVERAGE(Averages!AM36:AQ36)*'Setup Page'!$C$6+AVERAGE(Averages!AR36:AZ36)*'Setup Page'!$D$6),IF(SUM(AM36:AZ36)>0,AVERAGE(Averages!AM36:AZ36),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"Math!E20","v":""},{"$f":"English!E20","v":""},{"$f":"Reading!E20","v":""},{"$f":"Phonics!E20","v":""},{"$f":"Spelling!E20","v":""},{"$f":"Science!E20","v":""},{"$f":"'Soc. Studies'!E20","v":""},{"$f":"Bible!E20","v":""},{"$f":"Memory!E20","v":""},{"$f":"Music!E20","v":""},{"$f":"Pen!E20","v":""},{"$f":"Art!E20","v":""},{"$f":"extra!E20","v":""},{"$f":"'extra 1'!E20","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE36:BI36)>0,SUM(BJ36:BR36)>0),(AVERAGE(Averages!BE36:BI36)*'Setup Page'!$C$6+AVERAGE(Averages!BJ36:BR36)*'Setup Page'!$D$6),IF(SUM(BE36:BR36)>0,AVERAGE(Averages!BE36:BR36),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"Math!F20","v":""},{"$f":"English!F20","v":""},{"$f":"Reading!F20","v":""},{"$f":"Phonics!F20","v":""},{"$f":"Spelling!F20","v":""},{"$f":"Science!F20","v":""},{"$f":"'Soc. Studies'!F20","v":""},{"$f":"Bible!F20","v":""},{"$f":"Memory!F20","v":""},{"$f":"Music!F20","v":""},{"$f":"Pen!F20","v":""},{"$f":"Art!F20","v":""},{"$f":"extra!F20","v":""},{"$f":"'extra 1'!F20","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW36:CA36)>0,SUM(CB36:CJ36)>0),(AVERAGE(Averages!BW36:CA36)*'Setup Page'!$C$6+AVERAGE(Averages!CB36:CJ36)*'Setup Page'!$D$6),IF(SUM(BW36:CJ36)>0,AVERAGE(Averages!BW36:CJ36),\"\"))","v":""}]
[{"$f":"IF(B39=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"Math!B22","v":""},{"$f":"English!B22","v":""},{"$f":"Reading!B22","v":""},{"$f":"Spelling!B22","v":""},{"$f":"Phonics!B22","v":""},{"$f":"Science!B22","v":""},{"$f":"'Soc. Studies'!B22","v":""},{"$f":"Bible!B22","v":""},{"$f":"Memory!B22","v":""},{"$f":"Music!B22","v":""},{"$f":"Pen!B22","v":""},{"$f":"Art!B22","v":""},{"$f":"extra!B22","v":""},{"$f":"'extra 1'!B22","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C39:G39)>0,SUM(H39:P39)>0),(AVERAGE(Averages!C39:G39)*'Setup Page'!$C$6+AVERAGE(Averages!H39:P39)*'Setup Page'!$D$6),IF(SUM(C39:P39)>0,AVERAGE(Averages!C39:P39),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"Math!C22","v":""},{"$f":"English!C22","v":""},{"$f":"Reading!C22","v":""},{"$f":"Phonics!C22","v":""},{"$f":"Spelling!C22","v":""},{"$f":"Science!C22","v":""},{"$f":"'Soc. Studies'!C22","v":""},{"$f":"Bible!C22","v":""},{"$f":"Memory!C22","v":""},{"$f":"Music!C22","v":""},{"$f":"Pen!C22","v":""},{"$f":"Art!C22","v":""},{"$f":"extra!C22","v":""},{"$f":"'extra 1'!C22","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U39:Y39)>0,SUM(Z39:AH39)>0),(AVERAGE(Averages!U39:Y39)*'Setup Page'!$C$6+AVERAGE(Averages!Z39:AH39)*'Setup Page'!$D$6),IF(SUM(U39:AH39)>0,AVERAGE(Averages!U39:AH39),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"Math!D22","v":""},{"$f":"English!D22","v":""},{"$f":"Reading!D22","v":""},{"$f":"Phonics!D22","v":""},{"$f":"Spelling!D22","v":""},{"$f":"Science!D22","v":""},{"$f":"'Soc. Studies'!D22","v":""},{"$f":"Bible!D22","v":""},{"$f":"Memory!D22","v":""},{"$f":"Music!D22","v":""},{"$f":"Pen!D22","v":""},{"$f":"Art!D22","v":""},{"$f":"extra!D22","v":""},{"$f":"'extra 1'!D22","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM39:AQ39)>0,SUM(AR39:AZ39)>0),(AVERAGE(Averages!AM39:AQ39)*'Setup Page'!$C$6+AVERAGE(Averages!AR39:AZ39)*'Setup Page'!$D$6),IF(SUM(AM39:AZ39)>0,AVERAGE(Averages!AM39:AZ39),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"Math!E22","v":""},{"$f":"English!E22","v":""},{"$f":"Reading!E22","v":""},{"$f":"Phonics!E22","v":""},{"$f":"Spelling!E22","v":""},{"$f":"Science!E22","v":""},{"$f":"'Soc. Studies'!E22","v":""},{"$f":"Bible!E22","v":""},{"$f":"Memory!E22","v":""},{"$f":"Music!E22","v":""},{"$f":"Pen!E22","v":""},{"$f":"Art!E22","v":""},{"$f":"extra!E22","v":""},{"$f":"'extra 1'!E22","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE39:BI39)>0,SUM(BJ39:BR39)>0),(AVERAGE(Averages!BE39:BI39)*'Setup Page'!$C$6+AVERAGE(Averages!BJ39:BR39)*'Setup Page'!$D$6),IF(SUM(BE39:BR39)>0,AVERAGE(Averages!BE39:BR39),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"Math!F22","v":""},{"$f":"English!F22","v":""},{"$f":"Reading!F22","v":""},{"$f":"Phonics!F22","v":""},{"$f":"Spelling!F22","v":""},{"$f":"Science!F22","v":""},{"$f":"'Soc. Studies'!F22","v":""},{"$f":"Bible!F22","v":""},{"$f":"Memory!F22","v":""},{"$f":"Music!F22","v":""},{"$f":"Pen!F22","v":""},{"$f":"Art!F22","v":""},{"$f":"extra!F22","v":""},{"$f":"'extra 1'!F22","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW39:CA39)>0,SUM(CB39:CJ39)>0),(AVERAGE(Averages!BW39:CA39)*'Setup Page'!$C$6+AVERAGE(Averages!CB39:CJ39)*'Setup Page'!$D$6),IF(SUM(BW39:CJ39)>0,AVERAGE(Averages!BW39:CJ39),\"\"))","v":""}]
[{"$f":"IF(B42=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B42=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"Math!B24","v":""},{"$f":"English!B24","v":""},{"$f":"Reading!B24","v":""},{"$f":"Spelling!B24","v":""},{"$f":"Phonics!B24","v":""},{"$f":"Science!B24","v":""},{"$f":"'Soc. Studies'!B24","v":""},{"$f":"Bible!B24","v":""},{"$f":"Memory!B24","v":""},{"$f":"Music!B24","v":""},{"$f":"Pen!B24","v":""},{"$f":"Art!B24","v":""},{"$f":"extra!B24","v":""},{"$f":"'extra 1'!B24","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C42:G42)>0,SUM(H42:P42)>0),(AVERAGE(Averages!C42:G42)*'Setup Page'!$C$6+AVERAGE(Averages!H42:P42)*'Setup Page'!$D$6),IF(SUM(C42:P42)>0,AVERAGE(Averages!C42:P42),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"Math!C24","v":""},{"$f":"English!C24","v":""},{"$f":"Reading!C24","v":""},{"$f":"Phonics!C24","v":""},{"$f":"Spelling!C24","v":""},{"$f":"Science!C24","v":""},{"$f":"'Soc. Studies'!C24","v":""},{"$f":"Bible!C24","v":""},{"$f":"Memory!C24","v":""},{"$f":"Music!C24","v":""},{"$f":"Pen!C24","v":""},{"$f":"Art!C24","v":""},{"$f":"extra!C24","v":""},{"$f":"'extra 1'!C24","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U42:Y42)>0,SUM(Z42:AH42)>0),(AVERAGE(Averages!U42:Y42)*'Setup Page'!$C$6+AVERAGE(Averages!Z42:AH42)*'Setup Page'!$D$6),IF(SUM(U42:AH42)>0,AVERAGE(Averages!U42:AH42),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"Math!D24","v":""},{"$f":"English!D24","v":""},{"$f":"Reading!D24","v":""},{"$f":"Phonics!D24","v":""},{"$f":"Spelling!D24","v":""},{"$f":"Science!D24","v":""},{"$f":"'Soc. Studies'!D24","v":""},{"$f":"Bible!D24","v":""},{"$f":"Memory!D24","v":""},{"$f":"Music!D24","v":""},{"$f":"Pen!D24","v":""},{"$f":"Art!D24","v":""},{"$f":"extra!D24","v":""},{"$f":"'extra 1'!D24","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM42:AQ42)>0,SUM(AR42:AZ42)>0),(AVERAGE(Averages!AM42:AQ42)*'Setup Page'!$C$6+AVERAGE(Averages!AR42:AZ42)*'Setup Page'!$D$6),IF(SUM(AM42:AZ42)>0,AVERAGE(Averages!AM42:AZ42),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"Math!E24","v":""},{"$f":"English!E24","v":""},{"$f":"Reading!E24","v":""},{"$f":"Phonics!E24","v":""},{"$f":"Spelling!E24","v":""},{"$f":"Science!E24","v":""},{"$f":"'Soc. Studies'!E24","v":""},{"$f":"Bible!E24","v":""},{"$f":"Memory!E24","v":""},{"$f":"Music!E24","v":""},{"$f":"Pen!E24","v":""},{"$f":"Art!E24","v":""},{"$f":"extra!E24","v":""},{"$f":"'extra 1'!E24","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE42:BI42)>0,SUM(BJ42:BR42)>0),(AVERAGE(Averages!BE42:BI42)*'Setup Page'!$C$6+AVERAGE(Averages!BJ42:BR42)*'Setup Page'!$D$6),IF(SUM(BE42:BR42)>0,AVERAGE(Averages!BE42:BR42),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"Math!F24","v":""},{"$f":"English!F24","v":""},{"$f":"Reading!F24","v":""},{"$f":"Phonics!F24","v":""},{"$f":"Spelling!F24","v":""},{"$f":"Science!F24","v":""},{"$f":"'Soc. Studies'!F24","v":""},{"$f":"Bible!F24","v":""},{"$f":"Memory!F24","v":""},{"$f":"Music!F24","v":""},{"$f":"Pen!F24","v":""},{"$f":"Art!F24","v":""},{"$f":"extra!F24","v":""},{"$f":"'extra 1'!F24","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW42:CA42)>0,SUM(CB42:CJ42)>0),(AVERAGE(Averages!BW42:CA42)*'Setup Page'!$C$6+AVERAGE(Averages!CB42:CJ42)*'Setup Page'!$D$6),IF(SUM(BW42:CJ42)>0,AVERAGE(Averages!BW42:CJ42),\"\"))","v":""}]
[{"$f":"IF(B45=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"Math!B26","v":""},{"$f":"English!B26","v":""},{"$f":"Reading!B26","v":""},{"$f":"Spelling!B26","v":""},{"$f":"Phonics!B26","v":""},{"$f":"Science!B26","v":""},{"$f":"'Soc. Studies'!B26","v":""},{"$f":"Bible!B26","v":""},{"$f":"Memory!B26","v":""},{"$f":"Music!B26","v":""},{"$f":"Pen!B26","v":""},{"$f":"Art!B26","v":""},{"$f":"extra!B26","v":""},{"$f":"'extra 1'!B26","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C45:G45)>0,SUM(H45:P45)>0),(AVERAGE(Averages!C45:G45)*'Setup Page'!$C$6+AVERAGE(Averages!H45:P45)*'Setup Page'!$D$6),IF(SUM(C45:P45)>0,AVERAGE(Averages!C45:P45),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"Math!C26","v":""},{"$f":"English!C26","v":""},{"$f":"Reading!C26","v":""},{"$f":"Phonics!C26","v":""},{"$f":"Spelling!C26","v":""},{"$f":"Science!C26","v":""},{"$f":"'Soc. Studies'!C26","v":""},{"$f":"Bible!C26","v":""},{"$f":"Memory!C26","v":""},{"$f":"Music!C26","v":""},{"$f":"Pen!C26","v":""},{"$f":"Art!C26","v":""},{"$f":"extra!C26","v":""},{"$f":"'extra 1'!C26","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U45:Y45)>0,SUM(Z45:AH45)>0),(AVERAGE(Averages!U45:Y45)*'Setup Page'!$C$6+AVERAGE(Averages!Z45:AH45)*'Setup Page'!$D$6),IF(SUM(U45:AH45)>0,AVERAGE(Averages!U45:AH45),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"Math!D26","v":""},{"$f":"English!D26","v":""},{"$f":"Reading!D26","v":""},{"$f":"Phonics!D26","v":""},{"$f":"Spelling!D26","v":""},{"$f":"Science!D26","v":""},{"$f":"'Soc. Studies'!D26","v":""},{"$f":"Bible!D26","v":""},{"$f":"Memory!D26","v":""},{"$f":"Music!D26","v":""},{"$f":"Pen!D26","v":""},{"$f":"Art!D26","v":""},{"$f":"extra!D26","v":""},{"$f":"'extra 1'!D26","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM45:AQ45)>0,SUM(AR45:AZ45)>0),(AVERAGE(Averages!AM45:AQ45)*'Setup Page'!$C$6+AVERAGE(Averages!AR45:AZ45)*'Setup Page'!$D$6),IF(SUM(AM45:AZ45)>0,AVERAGE(Averages!AM45:AZ45),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"Math!E26","v":""},{"$f":"English!E26","v":""},{"$f":"Reading!E26","v":""},{"$f":"Phonics!E26","v":""},{"$f":"Spelling!E26","v":""},{"$f":"Science!E26","v":""},{"$f":"'Soc. Studies'!E26","v":""},{"$f":"Bible!E26","v":""},{"$f":"Memory!E26","v":""},{"$f":"Music!E26","v":""},{"$f":"Pen!E26","v":""},{"$f":"Art!E26","v":""},{"$f":"extra!E26","v":""},{"$f":"'extra 1'!E26","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE45:BI45)>0,SUM(BJ45:BR45)>0),(AVERAGE(Averages!BE45:BI45)*'Setup Page'!$C$6+AVERAGE(Averages!BJ45:BR45)*'Setup Page'!$D$6),IF(SUM(BE45:BR45)>0,AVERAGE(Averages!BE45:BR45),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"Math!F26","v":""},{"$f":"English!F26","v":""},{"$f":"Reading!F26","v":""},{"$f":"Phonics!F26","v":""},{"$f":"Spelling!F26","v":""},{"$f":"Science!F26","v":""},{"$f":"'Soc. Studies'!F26","v":""},{"$f":"Bible!F26","v":""},{"$f":"Memory!F26","v":""},{"$f":"Music!F26","v":""},{"$f":"Pen!F26","v":""},{"$f":"Art!F26","v":""},{"$f":"extra!F26","v":""},{"$f":"'extra 1'!F26","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW45:CA45)>0,SUM(CB45:CJ45)>0),(AVERAGE(Averages!BW45:CA45)*'Setup Page'!$C$6+AVERAGE(Averages!CB45:CJ45)*'Setup Page'!$D$6),IF(SUM(BW45:CJ45)>0,AVERAGE(Averages!BW45:CJ45),\"\"))","v":""}]
[{"$f":"IF(B48=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B48=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"Math!B28","v":""},{"$f":"English!B28","v":""},{"$f":"Reading!B28","v":""},{"$f":"Spelling!B28","v":""},{"$f":"Phonics!B28","v":""},{"$f":"Science!B28","v":""},{"$f":"'Soc. Studies'!B28","v":""},{"$f":"Bible!B28","v":""},{"$f":"Memory!B28","v":""},{"$f":"Music!B28","v":""},{"$f":"Pen!B28","v":""},{"$f":"Art!B28","v":""},{"$f":"extra!B28","v":""},{"$f":"'extra 1'!B28","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C48:G48)>0,SUM(H48:P48)>0),(AVERAGE(Averages!C48:G48)*'Setup Page'!$C$6+AVERAGE(Averages!H48:P48)*'Setup Page'!$D$6),IF(SUM(C48:P48)>0,AVERAGE(Averages!C48:P48),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"Math!C28","v":""},{"$f":"English!C28","v":""},{"$f":"Reading!C28","v":""},{"$f":"Phonics!C28","v":""},{"$f":"Spelling!C28","v":""},{"$f":"Science!C28","v":""},{"$f":"'Soc. Studies'!C28","v":""},{"$f":"Bible!C28","v":""},{"$f":"Memory!C28","v":""},{"$f":"Music!C28","v":""},{"$f":"Pen!C28","v":""},{"$f":"Art!C28","v":""},{"$f":"extra!C28","v":""},{"$f":"'extra 1'!C28","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U48:Y48)>0,SUM(Z48:AH48)>0),(AVERAGE(Averages!U48:Y48)*'Setup Page'!$C$6+AVERAGE(Averages!Z48:AH48)*'Setup Page'!$D$6),IF(SUM(U48:AH48)>0,AVERAGE(Averages!U48:AH48),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"Math!D28","v":""},{"$f":"English!D28","v":""},{"$f":"Reading!D28","v":""},{"$f":"Phonics!D28","v":""},{"$f":"Spelling!D28","v":""},{"$f":"Science!D28","v":""},{"$f":"'Soc. Studies'!D28","v":""},{"$f":"Bible!D28","v":""},{"$f":"Memory!D28","v":""},{"$f":"Music!D28","v":""},{"$f":"Pen!D28","v":""},{"$f":"Art!D28","v":""},{"$f":"extra!D28","v":""},{"$f":"'extra 1'!D28","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM48:AQ48)>0,SUM(AR48:AZ48)>0),(AVERAGE(Averages!AM48:AQ48)*'Setup Page'!$C$6+AVERAGE(Averages!AR48:AZ48)*'Setup Page'!$D$6),IF(SUM(AM48:AZ48)>0,AVERAGE(Averages!AM48:AZ48),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"Math!E28","v":""},{"$f":"English!E28","v":""},{"$f":"Reading!E28","v":""},{"$f":"Phonics!E28","v":""},{"$f":"Spelling!E28","v":""},{"$f":"Science!E28","v":""},{"$f":"'Soc. Studies'!E28","v":""},{"$f":"Bible!E28","v":""},{"$f":"Memory!E28","v":""},{"$f":"Music!E28","v":""},{"$f":"Pen!E28","v":""},{"$f":"Art!E28","v":""},{"$f":"extra!E28","v":""},{"$f":"'extra 1'!E28","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE48:BI48)>0,SUM(BJ48:BR48)>0),(AVERAGE(Averages!BE48:BI48)*'Setup Page'!$C$6+AVERAGE(Averages!BJ48:BR48)*'Setup Page'!$D$6),IF(SUM(BE48:BR48)>0,AVERAGE(Averages!BE48:BR48),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"Math!F28","v":""},{"$f":"English!F28","v":""},{"$f":"Reading!F28","v":""},{"$f":"Phonics!F28","v":""},{"$f":"Spelling!F28","v":""},{"$f":"Science!F28","v":""},{"$f":"'Soc. Studies'!F28","v":""},{"$f":"Bible!F28","v":""},{"$f":"Memory!F28","v":""},{"$f":"Music!F28","v":""},{"$f":"Pen!F28","v":""},{"$f":"Art!F28","v":""},{"$f":"extra!F28","v":""},{"$f":"'extra 1'!F28","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW48:CA48)>0,SUM(CB48:CJ48)>0),(AVERAGE(Averages!BW48:CA48)*'Setup Page'!$C$6+AVERAGE(Averages!CB48:CJ48)*'Setup Page'!$D$6),IF(SUM(BW48:CJ48)>0,AVERAGE(Averages!BW48:CJ48),\"\"))","v":""}]
[{"$f":"IF(B51=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"Math!B30","v":""},{"$f":"English!B30","v":""},{"$f":"Reading!B30","v":""},{"$f":"Spelling!B30","v":""},{"$f":"Phonics!B30","v":""},{"$f":"Science!B30","v":""},{"$f":"'Soc. Studies'!B30","v":""},{"$f":"Bible!B30","v":""},{"$f":"Memory!B30","v":""},{"$f":"Music!B30","v":""},{"$f":"Pen!B30","v":""},{"$f":"Art!B30","v":""},{"$f":"extra!B30","v":""},{"$f":"'extra 1'!B30","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C51:G51)>0,SUM(H51:P51)>0),(AVERAGE(Averages!C51:G51)*'Setup Page'!$C$6+AVERAGE(Averages!H51:P51)*'Setup Page'!$D$6),IF(SUM(C51:P51)>0,AVERAGE(Averages!C51:P51),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"Math!C30","v":""},{"$f":"English!C30","v":""},{"$f":"Reading!C30","v":""},{"$f":"Phonics!C30","v":""},{"$f":"Spelling!C30","v":""},{"$f":"Science!C30","v":""},{"$f":"'Soc. Studies'!C30","v":""},{"$f":"Bible!C30","v":""},{"$f":"Memory!C30","v":""},{"$f":"Music!C30","v":""},{"$f":"Pen!C30","v":""},{"$f":"Art!C30","v":""},{"$f":"extra!C30","v":""},{"$f":"'extra 1'!C30","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U51:Y51)>0,SUM(Z51:AH51)>0),(AVERAGE(Averages!U51:Y51)*'Setup Page'!$C$6+AVERAGE(Averages!Z51:AH51)*'Setup Page'!$D$6),IF(SUM(U51:AH51)>0,AVERAGE(Averages!U51:AH51),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"Math!D30","v":""},{"$f":"English!D30","v":""},{"$f":"Reading!D30","v":""},{"$f":"Phonics!D30","v":""},{"$f":"Spelling!D30","v":""},{"$f":"Science!D30","v":""},{"$f":"'Soc. Studies'!D30","v":""},{"$f":"Bible!D30","v":""},{"$f":"Memory!D30","v":""},{"$f":"Music!D30","v":""},{"$f":"Pen!D30","v":""},{"$f":"Art!D30","v":""},{"$f":"extra!D30","v":""},{"$f":"'extra 1'!D30","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM51:AQ51)>0,SUM(AR51:AZ51)>0),(AVERAGE(Averages!AM51:AQ51)*'Setup Page'!$C$6+AVERAGE(Averages!AR51:AZ51)*'Setup Page'!$D$6),IF(SUM(AM51:AZ51)>0,AVERAGE(Averages!AM51:AZ51),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"Math!E30","v":""},{"$f":"English!E30","v":""},{"$f":"Reading!E30","v":""},{"$f":"Phonics!E30","v":""},{"$f":"Spelling!E30","v":""},{"$f":"Science!E30","v":""},{"$f":"'Soc. Studies'!E30","v":""},{"$f":"Bible!E30","v":""},{"$f":"Memory!E30","v":""},{"$f":"Music!E30","v":""},{"$f":"Pen!E30","v":""},{"$f":"Art!E30","v":""},{"$f":"extra!E30","v":""},{"$f":"'extra 1'!E30","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE51:BI51)>0,SUM(BJ51:BR51)>0),(AVERAGE(Averages!BE51:BI51)*'Setup Page'!$C$6+AVERAGE(Averages!BJ51:BR51)*'Setup Page'!$D$6),IF(SUM(BE51:BR51)>0,AVERAGE(Averages!BE51:BR51),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"Math!F30","v":""},{"$f":"English!F30","v":""},{"$f":"Reading!F30","v":""},{"$f":"Phonics!F30","v":""},{"$f":"Spelling!F30","v":""},{"$f":"Science!F30","v":""},{"$f":"'Soc. Studies'!F30","v":""},{"$f":"Bible!F30","v":""},{"$f":"Memory!F30","v":""},{"$f":"Music!F30","v":""},{"$f":"Pen!F30","v":""},{"$f":"Art!F30","v":""},{"$f":"extra!F30","v":""},{"$f":"'extra 1'!F30","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW51:CA51)>0,SUM(CB51:CJ51)>0),(AVERAGE(Averages!BW51:CA51)*'Setup Page'!$C$6+AVERAGE(Averages!CB51:CJ51)*'Setup Page'!$D$6),IF(SUM(BW51:CJ51)>0,AVERAGE(Averages!BW51:CJ51),\"\"))","v":""}]
[{"$f":"IF(B54=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B54=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$I$4","v":4},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"Math!B32","v":""},{"$f":"English!B32","v":""},{"$f":"Reading!B32","v":""},{"$f":"Spelling!B32","v":""},{"$f":"Phonics!B32","v":""},{"$f":"Science!B32","v":""},{"$f":"'Soc. Studies'!B32","v":""},{"$f":"Bible!B32","v":""},{"$f":"Memory!B32","v":""},{"$f":"Music!B32","v":""},{"$f":"Pen!B32","v":""},{"$f":"Art!B32","v":""},{"$f":"extra!B32","v":""},{"$f":"'extra 1'!B32","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C54:G54)>0,SUM(H54:P54)>0),(AVERAGE(Averages!C54:G54)*'Setup Page'!$C$6+AVERAGE(Averages!H54:P54)*'Setup Page'!$D$6),IF(SUM(C54:P54)>0,AVERAGE(Averages!C54:P54),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"Math!C32","v":""},{"$f":"English!C32","v":""},{"$f":"Reading!C32","v":""},{"$f":"Phonics!C32","v":""},{"$f":"Spelling!C32","v":""},{"$f":"Science!C32","v":""},{"$f":"'Soc. Studies'!C32","v":""},{"$f":"Bible!C32","v":""},{"$f":"Memory!C32","v":""},{"$f":"Music!C32","v":""},{"$f":"Pen!C32","v":""},{"$f":"Art!C32","v":""},{"$f":"extra!C32","v":""},{"$f":"'extra 1'!C32","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U54:Y54)>0,SUM(Z54:AH54)>0),(AVERAGE(Averages!U54:Y54)*'Setup Page'!$C$6+AVERAGE(Averages!Z54:AH54)*'Setup Page'!$D$6),IF(SUM(U54:AH54)>0,AVERAGE(Averages!U54:AH54),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"Math!D32","v":""},{"$f":"English!D32","v":""},{"$f":"Reading!D32","v":""},{"$f":"Phonics!D32","v":""},{"$f":"Spelling!D32","v":""},{"$f":"Science!D32","v":""},{"$f":"'Soc. Studies'!D32","v":""},{"$f":"Bible!D32","v":""},{"$f":"Memory!D32","v":""},{"$f":"Music!D32","v":""},{"$f":"Pen!D32","v":""},{"$f":"Art!D32","v":""},{"$f":"extra!D32","v":""},{"$f":"'extra 1'!D32","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM54:AQ54)>0,SUM(AR54:AZ54)>0),(AVERAGE(Averages!AM54:AQ54)*'Setup Page'!$C$6+AVERAGE(Averages!AR54:AZ54)*'Setup Page'!$D$6),IF(SUM(AM54:AZ54)>0,AVERAGE(Averages!AM54:AZ54),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"Math!E32","v":""},{"$f":"English!E32","v":""},{"$f":"Reading!E32","v":""},{"$f":"Phonics!E32","v":""},{"$f":"Spelling!E32","v":""},{"$f":"Science!E32","v":""},{"$f":"'Soc. Studies'!E32","v":""},{"$f":"Bible!E32","v":""},{"$f":"Memory!E32","v":""},{"$f":"Music!E32","v":""},{"$f":"Pen!E32","v":""},{"$f":"Art!E32","v":""},{"$f":"extra!E32","v":""},{"$f":"'extra 1'!E32","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE54:BI54)>0,SUM(BJ54:BR54)>0),(AVERAGE(Averages!BE54:BI54)*'Setup Page'!$C$6+AVERAGE(Averages!BJ54:BR54)*'Setup Page'!$D$6),IF(SUM(BE54:BR54)>0,AVERAGE(Averages!BE54:BR54),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"Math!F32","v":""},{"$f":"English!F32","v":""},{"$f":"Reading!F32","v":""},{"$f":"Phonics!F32","v":""},{"$f":"Spelling!F32","v":""},{"$f":"Science!F32","v":""},{"$f":"'Soc. Studies'!F32","v":""},{"$f":"Bible!F32","v":""},{"$f":"Memory!F32","v":""},{"$f":"Music!F32","v":""},{"$f":"Pen!F32","v":""},{"$f":"Art!F32","v":""},{"$f":"extra!F32","v":""},{"$f":"'extra 1'!F32","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW54:CA54)>0,SUM(CB54:CJ54)>0),(AVERAGE(Averages!BW54:CA54)*'Setup Page'!$C$6+AVERAGE(Averages!CB54:CJ54)*'Setup Page'!$D$6),IF(SUM(BW54:CJ54)>0,AVERAGE(Averages!BW54:CJ54),\"\"))","v":""}]
[]
[{"$f":"IF(B58=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B58=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B58=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!$K$5,\"\")","v":""},{"$f":"Math!B39","v":""},{"$f":"English!B39","v":""},{"$f":"Reading!B39","v":""},{"$f":"Spelling!B39","v":""},{"$f":"Phonics!B39","v":""},{"$f":"Science!B39","v":""},{"$f":"'Soc. Studies'!B39","v":""},{"$f":"Bible!B39","v":""},{"$f":"Memory!B39","v":""},{"$f":"Music!B39","v":""},{"$f":"Pen!B39","v":""},{"$f":"Art!B39","v":""},{"$f":"extra!B39","v":""},{"$f":"'extra 1'!B39","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C58:G58)>0,SUM(H58:P58)>0),(AVERAGE(Averages!C58:G58)*'Setup Page'!$C$6+AVERAGE(Averages!H58:P58)*'Setup Page'!$D$6),IF(SUM(C58:P58)>0,AVERAGE(Averages!C58:P58),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!$K$5,\"\")","v":""},{"$f":"Math!C39","v":""},{"$f":"English!C39","v":""},{"$f":"Reading!C39","v":""},{"$f":"Phonics!C39","v":""},{"$f":"Spelling!C39","v":""},{"$f":"Science!C39","v":""},{"$f":"'Soc. Studies'!C39","v":""},{"$f":"Bible!C39","v":""},{"$f":"Memory!C39","v":""},{"$f":"Music!C39","v":""},{"$f":"Pen!C39","v":""},{"$f":"Art!C39","v":""},{"$f":"extra!C39","v":""},{"$f":"'extra 1'!C39","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U58:Y58)>0,SUM(Z58:AH58)>0),(AVERAGE(Averages!U58:Y58)*'Setup Page'!$C$6+AVERAGE(Averages!Z58:AH58)*'Setup Page'!$D$6),IF(SUM(U58:AH58)>0,AVERAGE(Averages!U58:AH58),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!$K$5,\"\")","v":""},{"$f":"Math!D39","v":""},{"$f":"English!D39","v":""},{"$f":"Reading!D39","v":""},{"$f":"Phonics!D39","v":""},{"$f":"Spelling!D39","v":""},{"$f":"Science!D39","v":""},{"$f":"'Soc. Studies'!D39","v":""},{"$f":"Bible!D39","v":""},{"$f":"Memory!D39","v":""},{"$f":"Music!D39","v":""},{"$f":"Pen!D39","v":""},{"$f":"Art!D39","v":""},{"$f":"extra!D39","v":""},{"$f":"'extra 1'!D39","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM58:AQ58)>0,SUM(AR58:AZ58)>0),(AVERAGE(Averages!AM58:AQ58)*'Setup Page'!$C$6+AVERAGE(Averages!AR58:AZ58)*'Setup Page'!$D$6),IF(SUM(AM58:AZ58)>0,AVERAGE(Averages!AM58:AZ58),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!$K$5,\"\")","v":""},{"$f":"Math!E39","v":""},{"$f":"English!E39","v":""},{"$f":"Reading!E39","v":""},{"$f":"Phonics!E39","v":""},{"$f":"Spelling!E39","v":""},{"$f":"Science!E39","v":""},{"$f":"'Soc. Studies'!E39","v":""},{"$f":"Bible!E39","v":""},{"$f":"Memory!E39","v":""},{"$f":"Music!E39","v":""},{"$f":"Pen!E39","v":""},{"$f":"Art!E39","v":""},{"$f":"extra!E39","v":""},{"$f":"'extra 1'!E39","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE58:BI58)>0,SUM(BJ58:BR58)>0),(AVERAGE(Averages!BE58:BI58)*'Setup Page'!$C$6+AVERAGE(Averages!BJ58:BR58)*'Setup Page'!$D$6),IF(SUM(BE58:BR58)>0,AVERAGE(Averages!BE58:BR58),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!$K$5,\"\")","v":""},{"$f":"Math!F39","v":""},{"$f":"English!F39","v":""},{"$f":"Reading!F39","v":""},{"$f":"Phonics!F39","v":""},{"$f":"Spelling!F39","v":""},{"$f":"Science!F39","v":""},{"$f":"'Soc. Studies'!F39","v":""},{"$f":"Bible!F39","v":""},{"$f":"Memory!F39","v":""},{"$f":"Music!F39","v":""},{"$f":"Pen!F39","v":""},{"$f":"Art!F39","v":""},{"$f":"extra!F39","v":""},{"$f":"'extra 1'!F39","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW58:CA58)>0,SUM(CB58:CJ58)>0),(AVERAGE(Averages!BW58:CA58)*'Setup Page'!$C$6+AVERAGE(Averages!CB58:CJ58)*'Setup Page'!$D$6),IF(SUM(BW58:CJ58)>0,AVERAGE(Averages!BW58:CJ58),\"\"))","v":""}]
[{"$f":"IF(B61=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"Math!B41","v":""},{"$f":"English!B41","v":""},{"$f":"Reading!B41","v":""},{"$f":"Spelling!B41","v":""},{"$f":"Phonics!B41","v":""},{"$f":"Science!B41","v":""},{"$f":"'Soc. Studies'!B41","v":""},{"$f":"Bible!B41","v":""},{"$f":"Memory!B41","v":""},{"$f":"Music!B41","v":""},{"$f":"Pen!B41","v":""},{"$f":"Art!B41","v":""},{"$f":"extra!B41","v":""},{"$f":"'extra 1'!B41","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C61:G61)>0,SUM(H61:P61)>0),(AVERAGE(Averages!C61:G61)*'Setup Page'!$C$6+AVERAGE(Averages!H61:P61)*'Setup Page'!$D$6),IF(SUM(C61:P61)>0,AVERAGE(Averages!C61:P61),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"Math!C41","v":""},{"$f":"English!C41","v":""},{"$f":"Reading!C41","v":""},{"$f":"Phonics!C41","v":""},{"$f":"Spelling!C41","v":""},{"$f":"Science!C41","v":""},{"$f":"'Soc. Studies'!C41","v":""},{"$f":"Bible!C41","v":""},{"$f":"Memory!C41","v":""},{"$f":"Music!C41","v":""},{"$f":"Pen!C41","v":""},{"$f":"Art!C41","v":""},{"$f":"extra!C41","v":""},{"$f":"'extra 1'!C41","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U61:Y61)>0,SUM(Z61:AH61)>0),(AVERAGE(Averages!U61:Y61)*'Setup Page'!$C$6+AVERAGE(Averages!Z61:AH61)*'Setup Page'!$D$6),IF(SUM(U61:AH61)>0,AVERAGE(Averages!U61:AH61),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"Math!D41","v":""},{"$f":"English!D41","v":""},{"$f":"Reading!D41","v":""},{"$f":"Phonics!D41","v":""},{"$f":"Spelling!D41","v":""},{"$f":"Science!D41","v":""},{"$f":"'Soc. Studies'!D41","v":""},{"$f":"Bible!D41","v":""},{"$f":"Memory!D41","v":""},{"$f":"Music!D41","v":""},{"$f":"Pen!D41","v":""},{"$f":"Art!D41","v":""},{"$f":"extra!D41","v":""},{"$f":"'extra 1'!D41","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM61:AQ61)>0,SUM(AR61:AZ61)>0),(AVERAGE(Averages!AM61:AQ61)*'Setup Page'!$C$6+AVERAGE(Averages!AR61:AZ61)*'Setup Page'!$D$6),IF(SUM(AM61:AZ61)>0,AVERAGE(Averages!AM61:AZ61),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"Math!E41","v":""},{"$f":"English!E41","v":""},{"$f":"Reading!E41","v":""},{"$f":"Phonics!E41","v":""},{"$f":"Spelling!E41","v":""},{"$f":"Science!E41","v":""},{"$f":"'Soc. Studies'!E41","v":""},{"$f":"Bible!E41","v":""},{"$f":"Memory!E41","v":""},{"$f":"Music!E41","v":""},{"$f":"Pen!E41","v":""},{"$f":"Art!E41","v":""},{"$f":"extra!E41","v":""},{"$f":"'extra 1'!E41","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE61:BI61)>0,SUM(BJ61:BR61)>0),(AVERAGE(Averages!BE61:BI61)*'Setup Page'!$C$6+AVERAGE(Averages!BJ61:BR61)*'Setup Page'!$D$6),IF(SUM(BE61:BR61)>0,AVERAGE(Averages!BE61:BR61),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"Math!F41","v":""},{"$f":"English!F41","v":""},{"$f":"Reading!F41","v":""},{"$f":"Phonics!F41","v":""},{"$f":"Spelling!F41","v":""},{"$f":"Science!F41","v":""},{"$f":"'Soc. Studies'!F41","v":""},{"$f":"Bible!F41","v":""},{"$f":"Memory!F41","v":""},{"$f":"Music!F41","v":""},{"$f":"Pen!F41","v":""},{"$f":"Art!F41","v":""},{"$f":"extra!F41","v":""},{"$f":"'extra 1'!F41","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW61:CA61)>0,SUM(CB61:CJ61)>0),(AVERAGE(Averages!BW61:CA61)*'Setup Page'!$C$6+AVERAGE(Averages!CB61:CJ61)*'Setup Page'!$D$6),IF(SUM(BW61:CJ61)>0,AVERAGE(Averages!BW61:CJ61),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"Math!B43","v":""},{"$f":"English!B43","v":""},{"$f":"Reading!B43","v":""},{"$f":"Spelling!B43","v":""},{"$f":"Phonics!B43","v":""},{"$f":"Science!B43","v":""},{"$f":"'Soc. Studies'!B43","v":""},{"$f":"Bible!B43","v":""},{"$f":"Memory!B43","v":""},{"$f":"Music!B43","v":""},{"$f":"Pen!B43","v":""},{"$f":"Art!B43","v":""},{"$f":"extra!B43","v":""},{"$f":"'extra 1'!B43","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C64:G64)>0,SUM(H64:P64)>0),(AVERAGE(Averages!C64:G64)*'Setup Page'!$C$6+AVERAGE(Averages!H64:P64)*'Setup Page'!$D$6),IF(SUM(C64:P64)>0,AVERAGE(Averages!C64:P64),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"Math!C43","v":""},{"$f":"English!C43","v":""},{"$f":"Reading!C43","v":""},{"$f":"Phonics!C43","v":""},{"$f":"Spelling!C43","v":""},{"$f":"Science!C43","v":""},{"$f":"'Soc. Studies'!C43","v":""},{"$f":"Bible!C43","v":""},{"$f":"Memory!C43","v":""},{"$f":"Music!C43","v":""},{"$f":"Pen!C43","v":""},{"$f":"Art!C43","v":""},{"$f":"extra!C43","v":""},{"$f":"'extra 1'!C43","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U64:Y64)>0,SUM(Z64:AH64)>0),(AVERAGE(Averages!U64:Y64)*'Setup Page'!$C$6+AVERAGE(Averages!Z64:AH64)*'Setup Page'!$D$6),IF(SUM(U64:AH64)>0,AVERAGE(Averages!U64:AH64),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"Math!D43","v":""},{"$f":"English!D43","v":""},{"$f":"Reading!D43","v":""},{"$f":"Phonics!D43","v":""},{"$f":"Spelling!D43","v":""},{"$f":"Science!D43","v":""},{"$f":"'Soc. Studies'!D43","v":""},{"$f":"Bible!D43","v":""},{"$f":"Memory!D43","v":""},{"$f":"Music!D43","v":""},{"$f":"Pen!D43","v":""},{"$f":"Art!D43","v":""},{"$f":"extra!D43","v":""},{"$f":"'extra 1'!D43","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM64:AQ64)>0,SUM(AR64:AZ64)>0),(AVERAGE(Averages!AM64:AQ64)*'Setup Page'!$C$6+AVERAGE(Averages!AR64:AZ64)*'Setup Page'!$D$6),IF(SUM(AM64:AZ64)>0,AVERAGE(Averages!AM64:AZ64),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"Math!E43","v":""},{"$f":"English!E43","v":""},{"$f":"Reading!E43","v":""},{"$f":"Phonics!E43","v":""},{"$f":"Spelling!E43","v":""},{"$f":"Science!E43","v":""},{"$f":"'Soc. Studies'!E43","v":""},{"$f":"Bible!E43","v":""},{"$f":"Memory!E43","v":""},{"$f":"Music!E43","v":""},{"$f":"Pen!E43","v":""},{"$f":"Art!E43","v":""},{"$f":"extra!E43","v":""},{"$f":"'extra 1'!E43","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE64:BI64)>0,SUM(BJ64:BR64)>0),(AVERAGE(Averages!BE64:BI64)*'Setup Page'!$C$6+AVERAGE(Averages!BJ64:BR64)*'Setup Page'!$D$6),IF(SUM(BE64:BR64)>0,AVERAGE(Averages!BE64:BR64),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"Math!F43","v":""},{"$f":"English!F43","v":""},{"$f":"Reading!F43","v":""},{"$f":"Phonics!F43","v":""},{"$f":"Spelling!F43","v":""},{"$f":"Science!F43","v":""},{"$f":"'Soc. Studies'!F43","v":""},{"$f":"Bible!F43","v":""},{"$f":"Memory!F43","v":""},{"$f":"Music!F43","v":""},{"$f":"Pen!F43","v":""},{"$f":"Art!F43","v":""},{"$f":"extra!F43","v":""},{"$f":"'extra 1'!F43","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW64:CA64)>0,SUM(CB64:CJ64)>0),(AVERAGE(Averages!BW64:CA64)*'Setup Page'!$C$6+AVERAGE(Averages!CB64:CJ64)*'Setup Page'!$D$6),IF(SUM(BW64:CJ64)>0,AVERAGE(Averages!BW64:CJ64),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"Math!B45","v":""},{"$f":"English!B45","v":""},{"$f":"Reading!B45","v":""},{"$f":"Spelling!B45","v":""},{"$f":"Phonics!B45","v":""},{"$f":"Science!B45","v":""},{"$f":"'Soc. Studies'!B45","v":""},{"$f":"Bible!B45","v":""},{"$f":"Memory!B45","v":""},{"$f":"Music!B45","v":""},{"$f":"Pen!B45","v":""},{"$f":"Art!B45","v":""},{"$f":"extra!B45","v":""},{"$f":"'extra 1'!B45","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C67:G67)>0,SUM(H67:P67)>0),(AVERAGE(Averages!C67:G67)*'Setup Page'!$C$6+AVERAGE(Averages!H67:P67)*'Setup Page'!$D$6),IF(SUM(C67:P67)>0,AVERAGE(Averages!C67:P67),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"Math!C45","v":""},{"$f":"English!C45","v":""},{"$f":"Reading!C45","v":""},{"$f":"Phonics!C45","v":""},{"$f":"Spelling!C45","v":""},{"$f":"Science!C45","v":""},{"$f":"'Soc. Studies'!C45","v":""},{"$f":"Bible!C45","v":""},{"$f":"Memory!C45","v":""},{"$f":"Music!C45","v":""},{"$f":"Pen!C45","v":""},{"$f":"Art!C45","v":""},{"$f":"extra!C45","v":""},{"$f":"'extra 1'!C45","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U67:Y67)>0,SUM(Z67:AH67)>0),(AVERAGE(Averages!U67:Y67)*'Setup Page'!$C$6+AVERAGE(Averages!Z67:AH67)*'Setup Page'!$D$6),IF(SUM(U67:AH67)>0,AVERAGE(Averages!U67:AH67),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"Math!D45","v":""},{"$f":"English!D45","v":""},{"$f":"Reading!D45","v":""},{"$f":"Phonics!D45","v":""},{"$f":"Spelling!D45","v":""},{"$f":"Science!D45","v":""},{"$f":"'Soc. Studies'!D45","v":""},{"$f":"Bible!D45","v":""},{"$f":"Memory!D45","v":""},{"$f":"Music!D45","v":""},{"$f":"Pen!D45","v":""},{"$f":"Art!D45","v":""},{"$f":"extra!D45","v":""},{"$f":"'extra 1'!D45","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM67:AQ67)>0,SUM(AR67:AZ67)>0),(AVERAGE(Averages!AM67:AQ67)*'Setup Page'!$C$6+AVERAGE(Averages!AR67:AZ67)*'Setup Page'!$D$6),IF(SUM(AM67:AZ67)>0,AVERAGE(Averages!AM67:AZ67),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"Math!E45","v":""},{"$f":"English!E45","v":""},{"$f":"Reading!E45","v":""},{"$f":"Phonics!E45","v":""},{"$f":"Spelling!E45","v":""},{"$f":"Science!E45","v":""},{"$f":"'Soc. Studies'!E45","v":""},{"$f":"Bible!E45","v":""},{"$f":"Memory!E45","v":""},{"$f":"Music!E45","v":""},{"$f":"Pen!E45","v":""},{"$f":"Art!E45","v":""},{"$f":"extra!E45","v":""},{"$f":"'extra 1'!E45","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE67:BI67)>0,SUM(BJ67:BR67)>0),(AVERAGE(Averages!BE67:BI67)*'Setup Page'!$C$6+AVERAGE(Averages!BJ67:BR67)*'Setup Page'!$D$6),IF(SUM(BE67:BR67)>0,AVERAGE(Averages!BE67:BR67),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"Math!F45","v":""},{"$f":"English!F45","v":""},{"$f":"Reading!F45","v":""},{"$f":"Phonics!F45","v":""},{"$f":"Spelling!F45","v":""},{"$f":"Science!F45","v":""},{"$f":"'Soc. Studies'!F45","v":""},{"$f":"Bible!F45","v":""},{"$f":"Memory!F45","v":""},{"$f":"Music!F45","v":""},{"$f":"Pen!F45","v":""},{"$f":"Art!F45","v":""},{"$f":"extra!F45","v":""},{"$f":"'extra 1'!F45","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW67:CA67)>0,SUM(CB67:CJ67)>0),(AVERAGE(Averages!BW67:CA67)*'Setup Page'!$C$6+AVERAGE(Averages!CB67:CJ67)*'Setup Page'!$D$6),IF(SUM(BW67:CJ67)>0,AVERAGE(Averages!BW67:CJ67),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"Math!B47","v":""},{"$f":"English!B47","v":""},{"$f":"Reading!B47","v":""},{"$f":"Spelling!B47","v":""},{"$f":"Phonics!B47","v":""},{"$f":"Science!B47","v":""},{"$f":"'Soc. Studies'!B47","v":""},{"$f":"Bible!B47","v":""},{"$f":"Memory!B47","v":""},{"$f":"Music!B47","v":""},{"$f":"Pen!B47","v":""},{"$f":"Art!B47","v":""},{"$f":"extra!B47","v":""},{"$f":"'extra 1'!B47","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C70:G70)>0,SUM(H70:P70)>0),(AVERAGE(Averages!C70:G70)*'Setup Page'!$C$6+AVERAGE(Averages!H70:P70)*'Setup Page'!$D$6),IF(SUM(C70:P70)>0,AVERAGE(Averages!C70:P70),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"Math!C47","v":""},{"$f":"English!C47","v":""},{"$f":"Reading!C47","v":""},{"$f":"Phonics!C47","v":""},{"$f":"Spelling!C47","v":""},{"$f":"Science!C47","v":""},{"$f":"'Soc. Studies'!C47","v":""},{"$f":"Bible!C47","v":""},{"$f":"Memory!C47","v":""},{"$f":"Music!C47","v":""},{"$f":"Pen!C47","v":""},{"$f":"Art!C47","v":""},{"$f":"extra!C47","v":""},{"$f":"'extra 1'!C47","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U70:Y70)>0,SUM(Z70:AH70)>0),(AVERAGE(Averages!U70:Y70)*'Setup Page'!$C$6+AVERAGE(Averages!Z70:AH70)*'Setup Page'!$D$6),IF(SUM(U70:AH70)>0,AVERAGE(Averages!U70:AH70),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"Math!D47","v":""},{"$f":"English!D47","v":""},{"$f":"Reading!D47","v":""},{"$f":"Phonics!D47","v":""},{"$f":"Spelling!D47","v":""},{"$f":"Science!D47","v":""},{"$f":"'Soc. Studies'!D47","v":""},{"$f":"Bible!D47","v":""},{"$f":"Memory!D47","v":""},{"$f":"Music!D47","v":""},{"$f":"Pen!D47","v":""},{"$f":"Art!D47","v":""},{"$f":"extra!D47","v":""},{"$f":"'extra 1'!D47","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM70:AQ70)>0,SUM(AR70:AZ70)>0),(AVERAGE(Averages!AM70:AQ70)*'Setup Page'!$C$6+AVERAGE(Averages!AR70:AZ70)*'Setup Page'!$D$6),IF(SUM(AM70:AZ70)>0,AVERAGE(Averages!AM70:AZ70),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"Math!E47","v":""},{"$f":"English!E47","v":""},{"$f":"Reading!E47","v":""},{"$f":"Phonics!E47","v":""},{"$f":"Spelling!E47","v":""},{"$f":"Science!E47","v":""},{"$f":"'Soc. Studies'!E47","v":""},{"$f":"Bible!E47","v":""},{"$f":"Memory!E47","v":""},{"$f":"Music!E47","v":""},{"$f":"Pen!E47","v":""},{"$f":"Art!E47","v":""},{"$f":"extra!E47","v":""},{"$f":"'extra 1'!E47","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE70:BI70)>0,SUM(BJ70:BR70)>0),(AVERAGE(Averages!BE70:BI70)*'Setup Page'!$C$6+AVERAGE(Averages!BJ70:BR70)*'Setup Page'!$D$6),IF(SUM(BE70:BR70)>0,AVERAGE(Averages!BE70:BR70),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"Math!F47","v":""},{"$f":"English!F47","v":""},{"$f":"Reading!F47","v":""},{"$f":"Phonics!F47","v":""},{"$f":"Spelling!F47","v":""},{"$f":"Science!F47","v":""},{"$f":"'Soc. Studies'!F47","v":""},{"$f":"Bible!F47","v":""},{"$f":"Memory!F47","v":""},{"$f":"Music!F47","v":""},{"$f":"Pen!F47","v":""},{"$f":"Art!F47","v":""},{"$f":"extra!F47","v":""},{"$f":"'extra 1'!F47","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW70:CA70)>0,SUM(CB70:CJ70)>0),(AVERAGE(Averages!BW70:CA70)*'Setup Page'!$C$6+AVERAGE(Averages!CB70:CJ70)*'Setup Page'!$D$6),IF(SUM(BW70:CJ70)>0,AVERAGE(Averages!BW70:CJ70),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"Math!B49","v":""},{"$f":"English!B49","v":""},{"$f":"Reading!B49","v":""},{"$f":"Spelling!B49","v":""},{"$f":"Phonics!B49","v":""},{"$f":"Science!B49","v":""},{"$f":"'Soc. Studies'!B49","v":""},{"$f":"Bible!B49","v":""},{"$f":"Memory!B49","v":""},{"$f":"Music!B49","v":""},{"$f":"Pen!B49","v":""},{"$f":"Art!B49","v":""},{"$f":"extra!B49","v":""},{"$f":"'extra 1'!B49","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C73:G73)>0,SUM(H73:P73)>0),(AVERAGE(Averages!C73:G73)*'Setup Page'!$C$6+AVERAGE(Averages!H73:P73)*'Setup Page'!$D$6),IF(SUM(C73:P73)>0,AVERAGE(Averages!C73:P73),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"Math!C49","v":""},{"$f":"English!C49","v":""},{"$f":"Reading!C49","v":""},{"$f":"Phonics!C49","v":""},{"$f":"Spelling!C49","v":""},{"$f":"Science!C49","v":""},{"$f":"'Soc. Studies'!C49","v":""},{"$f":"Bible!C49","v":""},{"$f":"Memory!C49","v":""},{"$f":"Music!C49","v":""},{"$f":"Pen!C49","v":""},{"$f":"Art!C49","v":""},{"$f":"extra!C49","v":""},{"$f":"'extra 1'!C49","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U73:Y73)>0,SUM(Z73:AH73)>0),(AVERAGE(Averages!U73:Y73)*'Setup Page'!$C$6+AVERAGE(Averages!Z73:AH73)*'Setup Page'!$D$6),IF(SUM(U73:AH73)>0,AVERAGE(Averages!U73:AH73),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"Math!D49","v":""},{"$f":"English!D49","v":""},{"$f":"Reading!D49","v":""},{"$f":"Phonics!D49","v":""},{"$f":"Spelling!D49","v":""},{"$f":"Science!D49","v":""},{"$f":"'Soc. Studies'!D49","v":""},{"$f":"Bible!D49","v":""},{"$f":"Memory!D49","v":""},{"$f":"Music!D49","v":""},{"$f":"Pen!D49","v":""},{"$f":"Art!D49","v":""},{"$f":"extra!D49","v":""},{"$f":"'extra 1'!D49","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM73:AQ73)>0,SUM(AR73:AZ73)>0),(AVERAGE(Averages!AM73:AQ73)*'Setup Page'!$C$6+AVERAGE(Averages!AR73:AZ73)*'Setup Page'!$D$6),IF(SUM(AM73:AZ73)>0,AVERAGE(Averages!AM73:AZ73),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"Math!E49","v":""},{"$f":"English!E49","v":""},{"$f":"Reading!E49","v":""},{"$f":"Phonics!E49","v":""},{"$f":"Spelling!E49","v":""},{"$f":"Science!E49","v":""},{"$f":"'Soc. Studies'!E49","v":""},{"$f":"Bible!E49","v":""},{"$f":"Memory!E49","v":""},{"$f":"Music!E49","v":""},{"$f":"Pen!E49","v":""},{"$f":"Art!E49","v":""},{"$f":"extra!E49","v":""},{"$f":"'extra 1'!E49","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE73:BI73)>0,SUM(BJ73:BR73)>0),(AVERAGE(Averages!BE73:BI73)*'Setup Page'!$C$6+AVERAGE(Averages!BJ73:BR73)*'Setup Page'!$D$6),IF(SUM(BE73:BR73)>0,AVERAGE(Averages!BE73:BR73),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"Math!F49","v":""},{"$f":"English!F49","v":""},{"$f":"Reading!F49","v":""},{"$f":"Phonics!F49","v":""},{"$f":"Spelling!F49","v":""},{"$f":"Science!F49","v":""},{"$f":"'Soc. Studies'!F49","v":""},{"$f":"Bible!F49","v":""},{"$f":"Memory!F49","v":""},{"$f":"Music!F49","v":""},{"$f":"Pen!F49","v":""},{"$f":"Art!F49","v":""},{"$f":"extra!F49","v":""},{"$f":"'extra 1'!F49","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW73:CA73)>0,SUM(CB73:CJ73)>0),(AVERAGE(Averages!BW73:CA73)*'Setup Page'!$C$6+AVERAGE(Averages!CB73:CJ73)*'Setup Page'!$D$6),IF(SUM(BW73:CJ73)>0,AVERAGE(Averages!BW73:CJ73),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"Math!B51","v":""},{"$f":"English!B51","v":""},{"$f":"Reading!B51","v":""},{"$f":"Spelling!B51","v":""},{"$f":"Phonics!B51","v":""},{"$f":"Science!B51","v":""},{"$f":"'Soc. Studies'!B51","v":""},{"$f":"Bible!B51","v":""},{"$f":"Memory!B51","v":""},{"$f":"Music!B51","v":""},{"$f":"Pen!B51","v":""},{"$f":"Art!B51","v":""},{"$f":"extra!B51","v":""},{"$f":"'extra 1'!B51","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C76:G76)>0,SUM(H76:P76)>0),(AVERAGE(Averages!C76:G76)*'Setup Page'!$C$6+AVERAGE(Averages!H76:P76)*'Setup Page'!$D$6),IF(SUM(C76:P76)>0,AVERAGE(Averages!C76:P76),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"Math!C51","v":""},{"$f":"English!C51","v":""},{"$f":"Reading!C51","v":""},{"$f":"Phonics!C51","v":""},{"$f":"Spelling!C51","v":""},{"$f":"Science!C51","v":""},{"$f":"'Soc. Studies'!C51","v":""},{"$f":"Bible!C51","v":""},{"$f":"Memory!C51","v":""},{"$f":"Music!C51","v":""},{"$f":"Pen!C51","v":""},{"$f":"Art!C51","v":""},{"$f":"extra!C51","v":""},{"$f":"'extra 1'!C51","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U76:Y76)>0,SUM(Z76:AH76)>0),(AVERAGE(Averages!U76:Y76)*'Setup Page'!$C$6+AVERAGE(Averages!Z76:AH76)*'Setup Page'!$D$6),IF(SUM(U76:AH76)>0,AVERAGE(Averages!U76:AH76),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"Math!D51","v":""},{"$f":"English!D51","v":""},{"$f":"Reading!D51","v":""},{"$f":"Phonics!D51","v":""},{"$f":"Spelling!D51","v":""},{"$f":"Science!D51","v":""},{"$f":"'Soc. Studies'!D51","v":""},{"$f":"Bible!D51","v":""},{"$f":"Memory!D51","v":""},{"$f":"Music!D51","v":""},{"$f":"Pen!D51","v":""},{"$f":"Art!D51","v":""},{"$f":"extra!D51","v":""},{"$f":"'extra 1'!D51","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM76:AQ76)>0,SUM(AR76:AZ76)>0),(AVERAGE(Averages!AM76:AQ76)*'Setup Page'!$C$6+AVERAGE(Averages!AR76:AZ76)*'Setup Page'!$D$6),IF(SUM(AM76:AZ76)>0,AVERAGE(Averages!AM76:AZ76),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"Math!E51","v":""},{"$f":"English!E51","v":""},{"$f":"Reading!E51","v":""},{"$f":"Phonics!E51","v":""},{"$f":"Spelling!E51","v":""},{"$f":"Science!E51","v":""},{"$f":"'Soc. Studies'!E51","v":""},{"$f":"Bible!E51","v":""},{"$f":"Memory!E51","v":""},{"$f":"Music!E51","v":""},{"$f":"Pen!E51","v":""},{"$f":"Art!E51","v":""},{"$f":"extra!E51","v":""},{"$f":"'extra 1'!E51","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE76:BI76)>0,SUM(BJ76:BR76)>0),(AVERAGE(Averages!BE76:BI76)*'Setup Page'!$C$6+AVERAGE(Averages!BJ76:BR76)*'Setup Page'!$D$6),IF(SUM(BE76:BR76)>0,AVERAGE(Averages!BE76:BR76),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"Math!F51","v":""},{"$f":"English!F51","v":""},{"$f":"Reading!F51","v":""},{"$f":"Phonics!F51","v":""},{"$f":"Spelling!F51","v":""},{"$f":"Science!F51","v":""},{"$f":"'Soc. Studies'!F51","v":""},{"$f":"Bible!F51","v":""},{"$f":"Memory!F51","v":""},{"$f":"Music!F51","v":""},{"$f":"Pen!F51","v":""},{"$f":"Art!F51","v":""},{"$f":"extra!F51","v":""},{"$f":"'extra 1'!F51","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW76:CA76)>0,SUM(CB76:CJ76)>0),(AVERAGE(Averages!BW76:CA76)*'Setup Page'!$C$6+AVERAGE(Averages!CB76:CJ76)*'Setup Page'!$D$6),IF(SUM(BW76:CJ76)>0,AVERAGE(Averages!BW76:CJ76),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"Math!B53","v":""},{"$f":"English!B53","v":""},{"$f":"Reading!B53","v":""},{"$f":"Spelling!B53","v":""},{"$f":"Phonics!B53","v":""},{"$f":"Science!B53","v":""},{"$f":"'Soc. Studies'!B53","v":""},{"$f":"Bible!B53","v":""},{"$f":"Memory!B53","v":""},{"$f":"Music!B53","v":""},{"$f":"Pen!B53","v":""},{"$f":"Art!B53","v":""},{"$f":"extra!B53","v":""},{"$f":"'extra 1'!B53","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C79:G79)>0,SUM(H79:P79)>0),(AVERAGE(Averages!C79:G79)*'Setup Page'!$C$6+AVERAGE(Averages!H79:P79)*'Setup Page'!$D$6),IF(SUM(C79:P79)>0,AVERAGE(Averages!C79:P79),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"Math!C53","v":""},{"$f":"English!C53","v":""},{"$f":"Reading!C53","v":""},{"$f":"Phonics!C53","v":""},{"$f":"Spelling!C53","v":""},{"$f":"Science!C53","v":""},{"$f":"'Soc. Studies'!C53","v":""},{"$f":"Bible!C53","v":""},{"$f":"Memory!C53","v":""},{"$f":"Music!C53","v":""},{"$f":"Pen!C53","v":""},{"$f":"Art!C53","v":""},{"$f":"extra!C53","v":""},{"$f":"'extra 1'!C53","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U79:Y79)>0,SUM(Z79:AH79)>0),(AVERAGE(Averages!U79:Y79)*'Setup Page'!$C$6+AVERAGE(Averages!Z79:AH79)*'Setup Page'!$D$6),IF(SUM(U79:AH79)>0,AVERAGE(Averages!U79:AH79),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"Math!D53","v":""},{"$f":"English!D53","v":""},{"$f":"Reading!D53","v":""},{"$f":"Phonics!D53","v":""},{"$f":"Spelling!D53","v":""},{"$f":"Science!D53","v":""},{"$f":"'Soc. Studies'!D53","v":""},{"$f":"Bible!D53","v":""},{"$f":"Memory!D53","v":""},{"$f":"Music!D53","v":""},{"$f":"Pen!D53","v":""},{"$f":"Art!D53","v":""},{"$f":"extra!D53","v":""},{"$f":"'extra 1'!D53","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM79:AQ79)>0,SUM(AR79:AZ79)>0),(AVERAGE(Averages!AM79:AQ79)*'Setup Page'!$C$6+AVERAGE(Averages!AR79:AZ79)*'Setup Page'!$D$6),IF(SUM(AM79:AZ79)>0,AVERAGE(Averages!AM79:AZ79),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"Math!E53","v":""},{"$f":"English!E53","v":""},{"$f":"Reading!E53","v":""},{"$f":"Phonics!E53","v":""},{"$f":"Spelling!E53","v":""},{"$f":"Science!E53","v":""},{"$f":"'Soc. Studies'!E53","v":""},{"$f":"Bible!E53","v":""},{"$f":"Memory!E53","v":""},{"$f":"Music!E53","v":""},{"$f":"Pen!E53","v":""},{"$f":"Art!E53","v":""},{"$f":"extra!E53","v":""},{"$f":"'extra 1'!E53","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE79:BI79)>0,SUM(BJ79:BR79)>0),(AVERAGE(Averages!BE79:BI79)*'Setup Page'!$C$6+AVERAGE(Averages!BJ79:BR79)*'Setup Page'!$D$6),IF(SUM(BE79:BR79)>0,AVERAGE(Averages!BE79:BR79),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"Math!F53","v":""},{"$f":"English!F53","v":""},{"$f":"Reading!F53","v":""},{"$f":"Phonics!F53","v":""},{"$f":"Spelling!F53","v":""},{"$f":"Science!F53","v":""},{"$f":"'Soc. Studies'!F53","v":""},{"$f":"Bible!F53","v":""},{"$f":"Memory!F53","v":""},{"$f":"Music!F53","v":""},{"$f":"Pen!F53","v":""},{"$f":"Art!F53","v":""},{"$f":"extra!F53","v":""},{"$f":"'extra 1'!F53","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW79:CA79)>0,SUM(CB79:CJ79)>0),(AVERAGE(Averages!BW79:CA79)*'Setup Page'!$C$6+AVERAGE(Averages!CB79:CJ79)*'Setup Page'!$D$6),IF(SUM(BW79:CJ79)>0,AVERAGE(Averages!BW79:CJ79),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"Math!B55","v":""},{"$f":"English!B55","v":""},{"$f":"Reading!B55","v":""},{"$f":"Spelling!B55","v":""},{"$f":"Phonics!B55","v":""},{"$f":"Science!B55","v":""},{"$f":"'Soc. Studies'!B55","v":""},{"$f":"Bible!B55","v":""},{"$f":"Memory!B55","v":""},{"$f":"Music!B55","v":""},{"$f":"Pen!B55","v":""},{"$f":"Art!B55","v":""},{"$f":"extra!B55","v":""},{"$f":"'extra 1'!B55","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C82:G82)>0,SUM(H82:P82)>0),(AVERAGE(Averages!C82:G82)*'Setup Page'!$C$6+AVERAGE(Averages!H82:P82)*'Setup Page'!$D$6),IF(SUM(C82:P82)>0,AVERAGE(Averages!C82:P82),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"Math!C55","v":""},{"$f":"English!C55","v":""},{"$f":"Reading!C55","v":""},{"$f":"Phonics!C55","v":""},{"$f":"Spelling!C55","v":""},{"$f":"Science!C55","v":""},{"$f":"'Soc. Studies'!C55","v":""},{"$f":"Bible!C55","v":""},{"$f":"Memory!C55","v":""},{"$f":"Music!C55","v":""},{"$f":"Pen!C55","v":""},{"$f":"Art!C55","v":""},{"$f":"extra!C55","v":""},{"$f":"'extra 1'!C55","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U82:Y82)>0,SUM(Z82:AH82)>0),(AVERAGE(Averages!U82:Y82)*'Setup Page'!$C$6+AVERAGE(Averages!Z82:AH82)*'Setup Page'!$D$6),IF(SUM(U82:AH82)>0,AVERAGE(Averages!U82:AH82),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"Math!D55","v":""},{"$f":"English!D55","v":""},{"$f":"Reading!D55","v":""},{"$f":"Phonics!D55","v":""},{"$f":"Spelling!D55","v":""},{"$f":"Science!D55","v":""},{"$f":"'Soc. Studies'!D55","v":""},{"$f":"Bible!D55","v":""},{"$f":"Memory!D55","v":""},{"$f":"Music!D55","v":""},{"$f":"Pen!D55","v":""},{"$f":"Art!D55","v":""},{"$f":"extra!D55","v":""},{"$f":"'extra 1'!D55","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM82:AQ82)>0,SUM(AR82:AZ82)>0),(AVERAGE(Averages!AM82:AQ82)*'Setup Page'!$C$6+AVERAGE(Averages!AR82:AZ82)*'Setup Page'!$D$6),IF(SUM(AM82:AZ82)>0,AVERAGE(Averages!AM82:AZ82),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"Math!E55","v":""},{"$f":"English!E55","v":""},{"$f":"Reading!E55","v":""},{"$f":"Phonics!E55","v":""},{"$f":"Spelling!E55","v":""},{"$f":"Science!E55","v":""},{"$f":"'Soc. Studies'!E55","v":""},{"$f":"Bible!E55","v":""},{"$f":"Memory!E55","v":""},{"$f":"Music!E55","v":""},{"$f":"Pen!E55","v":""},{"$f":"Art!E55","v":""},{"$f":"extra!E55","v":""},{"$f":"'extra 1'!E55","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE82:BI82)>0,SUM(BJ82:BR82)>0),(AVERAGE(Averages!BE82:BI82)*'Setup Page'!$C$6+AVERAGE(Averages!BJ82:BR82)*'Setup Page'!$D$6),IF(SUM(BE82:BR82)>0,AVERAGE(Averages!BE82:BR82),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"Math!F55","v":""},{"$f":"English!F55","v":""},{"$f":"Reading!F55","v":""},{"$f":"Phonics!F55","v":""},{"$f":"Spelling!F55","v":""},{"$f":"Science!F55","v":""},{"$f":"'Soc. Studies'!F55","v":""},{"$f":"Bible!F55","v":""},{"$f":"Memory!F55","v":""},{"$f":"Music!F55","v":""},{"$f":"Pen!F55","v":""},{"$f":"Art!F55","v":""},{"$f":"extra!F55","v":""},{"$f":"'extra 1'!F55","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW82:CA82)>0,SUM(CB82:CJ82)>0),(AVERAGE(Averages!BW82:CA82)*'Setup Page'!$C$6+AVERAGE(Averages!CB82:CJ82)*'Setup Page'!$D$6),IF(SUM(BW82:CJ82)>0,AVERAGE(Averages!BW82:CJ82),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"Math!B57","v":""},{"$f":"English!B57","v":""},{"$f":"Reading!B57","v":""},{"$f":"Spelling!B57","v":""},{"$f":"Phonics!B57","v":""},{"$f":"Science!B57","v":""},{"$f":"'Soc. Studies'!B57","v":""},{"$f":"Bible!B57","v":""},{"$f":"Memory!B57","v":""},{"$f":"Music!B57","v":""},{"$f":"Pen!B57","v":""},{"$f":"Art!B57","v":""},{"$f":"extra!B57","v":""},{"$f":"'extra 1'!B57","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C85:G85)>0,SUM(H85:P85)>0),(AVERAGE(Averages!C85:G85)*'Setup Page'!$C$6+AVERAGE(Averages!H85:P85)*'Setup Page'!$D$6),IF(SUM(C85:P85)>0,AVERAGE(Averages!C85:P85),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"Math!C57","v":""},{"$f":"English!C57","v":""},{"$f":"Reading!C57","v":""},{"$f":"Phonics!C57","v":""},{"$f":"Spelling!C57","v":""},{"$f":"Science!C57","v":""},{"$f":"'Soc. Studies'!C57","v":""},{"$f":"Bible!C57","v":""},{"$f":"Memory!C57","v":""},{"$f":"Music!C57","v":""},{"$f":"Pen!C57","v":""},{"$f":"Art!C57","v":""},{"$f":"extra!C57","v":""},{"$f":"'extra 1'!C57","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U85:Y85)>0,SUM(Z85:AH85)>0),(AVERAGE(Averages!U85:Y85)*'Setup Page'!$C$6+AVERAGE(Averages!Z85:AH85)*'Setup Page'!$D$6),IF(SUM(U85:AH85)>0,AVERAGE(Averages!U85:AH85),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"Math!D57","v":""},{"$f":"English!D57","v":""},{"$f":"Reading!D57","v":""},{"$f":"Phonics!D57","v":""},{"$f":"Spelling!D57","v":""},{"$f":"Science!D57","v":""},{"$f":"'Soc. Studies'!D57","v":""},{"$f":"Bible!D57","v":""},{"$f":"Memory!D57","v":""},{"$f":"Music!D57","v":""},{"$f":"Pen!D57","v":""},{"$f":"Art!D57","v":""},{"$f":"extra!D57","v":""},{"$f":"'extra 1'!D57","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM85:AQ85)>0,SUM(AR85:AZ85)>0),(AVERAGE(Averages!AM85:AQ85)*'Setup Page'!$C$6+AVERAGE(Averages!AR85:AZ85)*'Setup Page'!$D$6),IF(SUM(AM85:AZ85)>0,AVERAGE(Averages!AM85:AZ85),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"Math!E57","v":""},{"$f":"English!E57","v":""},{"$f":"Reading!E57","v":""},{"$f":"Phonics!E57","v":""},{"$f":"Spelling!E57","v":""},{"$f":"Science!E57","v":""},{"$f":"'Soc. Studies'!E57","v":""},{"$f":"Bible!E57","v":""},{"$f":"Memory!E57","v":""},{"$f":"Music!E57","v":""},{"$f":"Pen!E57","v":""},{"$f":"Art!E57","v":""},{"$f":"extra!E57","v":""},{"$f":"'extra 1'!E57","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE85:BI85)>0,SUM(BJ85:BR85)>0),(AVERAGE(Averages!BE85:BI85)*'Setup Page'!$C$6+AVERAGE(Averages!BJ85:BR85)*'Setup Page'!$D$6),IF(SUM(BE85:BR85)>0,AVERAGE(Averages!BE85:BR85),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"Math!F57","v":""},{"$f":"English!F57","v":""},{"$f":"Reading!F57","v":""},{"$f":"Phonics!F57","v":""},{"$f":"Spelling!F57","v":""},{"$f":"Science!F57","v":""},{"$f":"'Soc. Studies'!F57","v":""},{"$f":"Bible!F57","v":""},{"$f":"Memory!F57","v":""},{"$f":"Music!F57","v":""},{"$f":"Pen!F57","v":""},{"$f":"Art!F57","v":""},{"$f":"extra!F57","v":""},{"$f":"'extra 1'!F57","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW85:CA85)>0,SUM(CB85:CJ85)>0),(AVERAGE(Averages!BW85:CA85)*'Setup Page'!$C$6+AVERAGE(Averages!CB85:CJ85)*'Setup Page'!$D$6),IF(SUM(BW85:CJ85)>0,AVERAGE(Averages!BW85:CJ85),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"Math!B59","v":""},{"$f":"English!B59","v":""},{"$f":"Reading!B59","v":""},{"$f":"Spelling!B59","v":""},{"$f":"Phonics!B59","v":""},{"$f":"Science!B59","v":""},{"$f":"'Soc. Studies'!B59","v":""},{"$f":"Bible!B59","v":""},{"$f":"Memory!B59","v":""},{"$f":"Music!B59","v":""},{"$f":"Pen!B59","v":""},{"$f":"Art!B59","v":""},{"$f":"extra!B59","v":""},{"$f":"'extra 1'!B59","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C88:G88)>0,SUM(H88:P88)>0),(AVERAGE(Averages!C88:G88)*'Setup Page'!$C$6+AVERAGE(Averages!H88:P88)*'Setup Page'!$D$6),IF(SUM(C88:P88)>0,AVERAGE(Averages!C88:P88),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"Math!C59","v":""},{"$f":"English!C59","v":""},{"$f":"Reading!C59","v":""},{"$f":"Phonics!C59","v":""},{"$f":"Spelling!C59","v":""},{"$f":"Science!C59","v":""},{"$f":"'Soc. Studies'!C59","v":""},{"$f":"Bible!C59","v":""},{"$f":"Memory!C59","v":""},{"$f":"Music!C59","v":""},{"$f":"Pen!C59","v":""},{"$f":"Art!C59","v":""},{"$f":"extra!C59","v":""},{"$f":"'extra 1'!C59","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U88:Y88)>0,SUM(Z88:AH88)>0),(AVERAGE(Averages!U88:Y88)*'Setup Page'!$C$6+AVERAGE(Averages!Z88:AH88)*'Setup Page'!$D$6),IF(SUM(U88:AH88)>0,AVERAGE(Averages!U88:AH88),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"Math!D59","v":""},{"$f":"English!D59","v":""},{"$f":"Reading!D59","v":""},{"$f":"Phonics!D59","v":""},{"$f":"Spelling!D59","v":""},{"$f":"Science!D59","v":""},{"$f":"'Soc. Studies'!D59","v":""},{"$f":"Bible!D59","v":""},{"$f":"Memory!D59","v":""},{"$f":"Music!D59","v":""},{"$f":"Pen!D59","v":""},{"$f":"Art!D59","v":""},{"$f":"extra!D59","v":""},{"$f":"'extra 1'!D59","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM88:AQ88)>0,SUM(AR88:AZ88)>0),(AVERAGE(Averages!AM88:AQ88)*'Setup Page'!$C$6+AVERAGE(Averages!AR88:AZ88)*'Setup Page'!$D$6),IF(SUM(AM88:AZ88)>0,AVERAGE(Averages!AM88:AZ88),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"Math!E59","v":""},{"$f":"English!E59","v":""},{"$f":"Reading!E59","v":""},{"$f":"Phonics!E59","v":""},{"$f":"Spelling!E59","v":""},{"$f":"Science!E59","v":""},{"$f":"'Soc. Studies'!E59","v":""},{"$f":"Bible!E59","v":""},{"$f":"Memory!E59","v":""},{"$f":"Music!E59","v":""},{"$f":"Pen!E59","v":""},{"$f":"Art!E59","v":""},{"$f":"extra!E59","v":""},{"$f":"'extra 1'!E59","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE88:BI88)>0,SUM(BJ88:BR88)>0),(AVERAGE(Averages!BE88:BI88)*'Setup Page'!$C$6+AVERAGE(Averages!BJ88:BR88)*'Setup Page'!$D$6),IF(SUM(BE88:BR88)>0,AVERAGE(Averages!BE88:BR88),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"Math!F59","v":""},{"$f":"English!F59","v":""},{"$f":"Reading!F59","v":""},{"$f":"Phonics!F59","v":""},{"$f":"Spelling!F59","v":""},{"$f":"Science!F59","v":""},{"$f":"'Soc. Studies'!F59","v":""},{"$f":"Bible!F59","v":""},{"$f":"Memory!F59","v":""},{"$f":"Music!F59","v":""},{"$f":"Pen!F59","v":""},{"$f":"Art!F59","v":""},{"$f":"extra!F59","v":""},{"$f":"'extra 1'!F59","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW88:CA88)>0,SUM(CB88:CJ88)>0),(AVERAGE(Averages!BW88:CA88)*'Setup Page'!$C$6+AVERAGE(Averages!CB88:CJ88)*'Setup Page'!$D$6),IF(SUM(BW88:CJ88)>0,AVERAGE(Averages!BW88:CJ88),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"Math!B61","v":""},{"$f":"English!B61","v":""},{"$f":"Reading!B61","v":""},{"$f":"Spelling!B61","v":""},{"$f":"Phonics!B61","v":""},{"$f":"Science!B61","v":""},{"$f":"'Soc. Studies'!B61","v":""},{"$f":"Bible!B61","v":""},{"$f":"Memory!B61","v":""},{"$f":"Music!B61","v":""},{"$f":"Pen!B61","v":""},{"$f":"Art!B61","v":""},{"$f":"extra!B61","v":""},{"$f":"'extra 1'!B61","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C91:G91)>0,SUM(H91:P91)>0),(AVERAGE(Averages!C91:G91)*'Setup Page'!$C$6+AVERAGE(Averages!H91:P91)*'Setup Page'!$D$6),IF(SUM(C91:P91)>0,AVERAGE(Averages!C91:P91),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"Math!C61","v":""},{"$f":"English!C61","v":""},{"$f":"Reading!C61","v":""},{"$f":"Phonics!C61","v":""},{"$f":"Spelling!C61","v":""},{"$f":"Science!C61","v":""},{"$f":"'Soc. Studies'!C61","v":""},{"$f":"Bible!C61","v":""},{"$f":"Memory!C61","v":""},{"$f":"Music!C61","v":""},{"$f":"Pen!C61","v":""},{"$f":"Art!C61","v":""},{"$f":"extra!C61","v":""},{"$f":"'extra 1'!C61","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U91:Y91)>0,SUM(Z91:AH91)>0),(AVERAGE(Averages!U91:Y91)*'Setup Page'!$C$6+AVERAGE(Averages!Z91:AH91)*'Setup Page'!$D$6),IF(SUM(U91:AH91)>0,AVERAGE(Averages!U91:AH91),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"Math!D61","v":""},{"$f":"English!D61","v":""},{"$f":"Reading!D61","v":""},{"$f":"Phonics!D61","v":""},{"$f":"Spelling!D61","v":""},{"$f":"Science!D61","v":""},{"$f":"'Soc. Studies'!D61","v":""},{"$f":"Bible!D61","v":""},{"$f":"Memory!D61","v":""},{"$f":"Music!D61","v":""},{"$f":"Pen!D61","v":""},{"$f":"Art!D61","v":""},{"$f":"extra!D61","v":""},{"$f":"'extra 1'!D61","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM91:AQ91)>0,SUM(AR91:AZ91)>0),(AVERAGE(Averages!AM91:AQ91)*'Setup Page'!$C$6+AVERAGE(Averages!AR91:AZ91)*'Setup Page'!$D$6),IF(SUM(AM91:AZ91)>0,AVERAGE(Averages!AM91:AZ91),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"Math!E61","v":""},{"$f":"English!E61","v":""},{"$f":"Reading!E61","v":""},{"$f":"Phonics!E61","v":""},{"$f":"Spelling!E61","v":""},{"$f":"Science!E61","v":""},{"$f":"'Soc. Studies'!E61","v":""},{"$f":"Bible!E61","v":""},{"$f":"Memory!E61","v":""},{"$f":"Music!E61","v":""},{"$f":"Pen!E61","v":""},{"$f":"Art!E61","v":""},{"$f":"extra!E61","v":""},{"$f":"'extra 1'!E61","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE91:BI91)>0,SUM(BJ91:BR91)>0),(AVERAGE(Averages!BE91:BI91)*'Setup Page'!$C$6+AVERAGE(Averages!BJ91:BR91)*'Setup Page'!$D$6),IF(SUM(BE91:BR91)>0,AVERAGE(Averages!BE91:BR91),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"Math!F61","v":""},{"$f":"English!F61","v":""},{"$f":"Reading!F61","v":""},{"$f":"Phonics!F61","v":""},{"$f":"Spelling!F61","v":""},{"$f":"Science!F61","v":""},{"$f":"'Soc. Studies'!F61","v":""},{"$f":"Bible!F61","v":""},{"$f":"Memory!F61","v":""},{"$f":"Music!F61","v":""},{"$f":"Pen!F61","v":""},{"$f":"Art!F61","v":""},{"$f":"extra!F61","v":""},{"$f":"'extra 1'!F61","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW91:CA91)>0,SUM(CB91:CJ91)>0),(AVERAGE(Averages!BW91:CA91)*'Setup Page'!$C$6+AVERAGE(Averages!CB91:CJ91)*'Setup Page'!$D$6),IF(SUM(BW91:CJ91)>0,AVERAGE(Averages!BW91:CJ91),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"Math!B63","v":""},{"$f":"English!B63","v":""},{"$f":"Reading!B63","v":""},{"$f":"Spelling!B63","v":""},{"$f":"Phonics!B63","v":""},{"$f":"Science!B63","v":""},{"$f":"'Soc. Studies'!B63","v":""},{"$f":"Bible!B63","v":""},{"$f":"Memory!B63","v":""},{"$f":"Music!B63","v":""},{"$f":"Pen!B63","v":""},{"$f":"Art!B63","v":""},{"$f":"extra!B63","v":""},{"$f":"'extra 1'!B63","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C94:G94)>0,SUM(H94:P94)>0),(AVERAGE(Averages!C94:G94)*'Setup Page'!$C$6+AVERAGE(Averages!H94:P94)*'Setup Page'!$D$6),IF(SUM(C94:P94)>0,AVERAGE(Averages!C94:P94),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"Math!C63","v":""},{"$f":"English!C63","v":""},{"$f":"Reading!C63","v":""},{"$f":"Phonics!C63","v":""},{"$f":"Spelling!C63","v":""},{"$f":"Science!C63","v":""},{"$f":"'Soc. Studies'!C63","v":""},{"$f":"Bible!C63","v":""},{"$f":"Memory!C63","v":""},{"$f":"Music!C63","v":""},{"$f":"Pen!C63","v":""},{"$f":"Art!C63","v":""},{"$f":"extra!C63","v":""},{"$f":"'extra 1'!C63","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U94:Y94)>0,SUM(Z94:AH94)>0),(AVERAGE(Averages!U94:Y94)*'Setup Page'!$C$6+AVERAGE(Averages!Z94:AH94)*'Setup Page'!$D$6),IF(SUM(U94:AH94)>0,AVERAGE(Averages!U94:AH94),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"Math!D63","v":""},{"$f":"English!D63","v":""},{"$f":"Reading!D63","v":""},{"$f":"Phonics!D63","v":""},{"$f":"Spelling!D63","v":""},{"$f":"Science!D63","v":""},{"$f":"'Soc. Studies'!D63","v":""},{"$f":"Bible!D63","v":""},{"$f":"Memory!D63","v":""},{"$f":"Music!D63","v":""},{"$f":"Pen!D63","v":""},{"$f":"Art!D63","v":""},{"$f":"extra!D63","v":""},{"$f":"'extra 1'!D63","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM94:AQ94)>0,SUM(AR94:AZ94)>0),(AVERAGE(Averages!AM94:AQ94)*'Setup Page'!$C$6+AVERAGE(Averages!AR94:AZ94)*'Setup Page'!$D$6),IF(SUM(AM94:AZ94)>0,AVERAGE(Averages!AM94:AZ94),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"Math!E63","v":""},{"$f":"English!E63","v":""},{"$f":"Reading!E63","v":""},{"$f":"Phonics!E63","v":""},{"$f":"Spelling!E63","v":""},{"$f":"Science!E63","v":""},{"$f":"'Soc. Studies'!E63","v":""},{"$f":"Bible!E63","v":""},{"$f":"Memory!E63","v":""},{"$f":"Music!E63","v":""},{"$f":"Pen!E63","v":""},{"$f":"Art!E63","v":""},{"$f":"extra!E63","v":""},{"$f":"'extra 1'!E63","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE94:BI94)>0,SUM(BJ94:BR94)>0),(AVERAGE(Averages!BE94:BI94)*'Setup Page'!$C$6+AVERAGE(Averages!BJ94:BR94)*'Setup Page'!$D$6),IF(SUM(BE94:BR94)>0,AVERAGE(Averages!BE94:BR94),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"Math!F63","v":""},{"$f":"English!F63","v":""},{"$f":"Reading!F63","v":""},{"$f":"Phonics!F63","v":""},{"$f":"Spelling!F63","v":""},{"$f":"Science!F63","v":""},{"$f":"'Soc. Studies'!F63","v":""},{"$f":"Bible!F63","v":""},{"$f":"Memory!F63","v":""},{"$f":"Music!F63","v":""},{"$f":"Pen!F63","v":""},{"$f":"Art!F63","v":""},{"$f":"extra!F63","v":""},{"$f":"'extra 1'!F63","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW94:CA94)>0,SUM(CB94:CJ94)>0),(AVERAGE(Averages!BW94:CA94)*'Setup Page'!$C$6+AVERAGE(Averages!CB94:CJ94)*'Setup Page'!$D$6),IF(SUM(BW94:CJ94)>0,AVERAGE(Averages!BW94:CJ94),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"Math!B65","v":""},{"$f":"English!B65","v":""},{"$f":"Reading!B65","v":""},{"$f":"Spelling!B65","v":""},{"$f":"Phonics!B65","v":""},{"$f":"Science!B65","v":""},{"$f":"'Soc. Studies'!B65","v":""},{"$f":"Bible!B65","v":""},{"$f":"Memory!B65","v":""},{"$f":"Music!B65","v":""},{"$f":"Pen!B65","v":""},{"$f":"Art!B65","v":""},{"$f":"extra!B65","v":""},{"$f":"'extra 1'!B65","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C97:G97)>0,SUM(H97:P97)>0),(AVERAGE(Averages!C97:G97)*'Setup Page'!$C$6+AVERAGE(Averages!H97:P97)*'Setup Page'!$D$6),IF(SUM(C97:P97)>0,AVERAGE(Averages!C97:P97),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"Math!C65","v":""},{"$f":"English!C65","v":""},{"$f":"Reading!C65","v":""},{"$f":"Phonics!C65","v":""},{"$f":"Spelling!C65","v":""},{"$f":"Science!C65","v":""},{"$f":"'Soc. Studies'!C65","v":""},{"$f":"Bible!C65","v":""},{"$f":"Memory!C65","v":""},{"$f":"Music!C65","v":""},{"$f":"Pen!C65","v":""},{"$f":"Art!C65","v":""},{"$f":"extra!C65","v":""},{"$f":"'extra 1'!C65","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U97:Y97)>0,SUM(Z97:AH97)>0),(AVERAGE(Averages!U97:Y97)*'Setup Page'!$C$6+AVERAGE(Averages!Z97:AH97)*'Setup Page'!$D$6),IF(SUM(U97:AH97)>0,AVERAGE(Averages!U97:AH97),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"Math!D65","v":""},{"$f":"English!D65","v":""},{"$f":"Reading!D65","v":""},{"$f":"Phonics!D65","v":""},{"$f":"Spelling!D65","v":""},{"$f":"Science!D65","v":""},{"$f":"'Soc. Studies'!D65","v":""},{"$f":"Bible!D65","v":""},{"$f":"Memory!D65","v":""},{"$f":"Music!D65","v":""},{"$f":"Pen!D65","v":""},{"$f":"Art!D65","v":""},{"$f":"extra!D65","v":""},{"$f":"'extra 1'!D65","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM97:AQ97)>0,SUM(AR97:AZ97)>0),(AVERAGE(Averages!AM97:AQ97)*'Setup Page'!$C$6+AVERAGE(Averages!AR97:AZ97)*'Setup Page'!$D$6),IF(SUM(AM97:AZ97)>0,AVERAGE(Averages!AM97:AZ97),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"Math!E65","v":""},{"$f":"English!E65","v":""},{"$f":"Reading!E65","v":""},{"$f":"Phonics!E65","v":""},{"$f":"Spelling!E65","v":""},{"$f":"Science!E65","v":""},{"$f":"'Soc. Studies'!E65","v":""},{"$f":"Bible!E65","v":""},{"$f":"Memory!E65","v":""},{"$f":"Music!E65","v":""},{"$f":"Pen!E65","v":""},{"$f":"Art!E65","v":""},{"$f":"extra!E65","v":""},{"$f":"'extra 1'!E65","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE97:BI97)>0,SUM(BJ97:BR97)>0),(AVERAGE(Averages!BE97:BI97)*'Setup Page'!$C$6+AVERAGE(Averages!BJ97:BR97)*'Setup Page'!$D$6),IF(SUM(BE97:BR97)>0,AVERAGE(Averages!BE97:BR97),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"Math!F65","v":""},{"$f":"English!F65","v":""},{"$f":"Reading!F65","v":""},{"$f":"Phonics!F65","v":""},{"$f":"Spelling!F65","v":""},{"$f":"Science!F65","v":""},{"$f":"'Soc. Studies'!F65","v":""},{"$f":"Bible!F65","v":""},{"$f":"Memory!F65","v":""},{"$f":"Music!F65","v":""},{"$f":"Pen!F65","v":""},{"$f":"Art!F65","v":""},{"$f":"extra!F65","v":""},{"$f":"'extra 1'!F65","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW97:CA97)>0,SUM(CB97:CJ97)>0),(AVERAGE(Averages!BW97:CA97)*'Setup Page'!$C$6+AVERAGE(Averages!CB97:CJ97)*'Setup Page'!$D$6),IF(SUM(BW97:CJ97)>0,AVERAGE(Averages!BW97:CJ97),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$K$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"Math!B67","v":""},{"$f":"English!B67","v":""},{"$f":"Reading!B67","v":""},{"$f":"Spelling!B67","v":""},{"$f":"Phonics!B67","v":""},{"$f":"Science!B67","v":""},{"$f":"'Soc. Studies'!B67","v":""},{"$f":"Bible!B67","v":""},{"$f":"Memory!B67","v":""},{"$f":"Music!B67","v":""},{"$f":"Pen!B67","v":""},{"$f":"Art!B67","v":""},{"$f":"extra!B67","v":""},{"$f":"'extra 1'!B67","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C100:G100)>0,SUM(H100:P100)>0),(AVERAGE(Averages!C100:G100)*'Setup Page'!$C$6+AVERAGE(Averages!H100:P100)*'Setup Page'!$D$6),IF(SUM(C100:P100)>0,AVERAGE(Averages!C100:P100),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"Math!C67","v":""},{"$f":"English!C67","v":""},{"$f":"Reading!C67","v":""},{"$f":"Phonics!C67","v":""},{"$f":"Spelling!C67","v":""},{"$f":"Science!C67","v":""},{"$f":"'Soc. Studies'!C67","v":""},{"$f":"Bible!C67","v":""},{"$f":"Memory!C67","v":""},{"$f":"Music!C67","v":""},{"$f":"Pen!C67","v":""},{"$f":"Art!C67","v":""},{"$f":"extra!C67","v":""},{"$f":"'extra 1'!C67","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U100:Y100)>0,SUM(Z100:AH100)>0),(AVERAGE(Averages!U100:Y100)*'Setup Page'!$C$6+AVERAGE(Averages!Z100:AH100)*'Setup Page'!$D$6),IF(SUM(U100:AH100)>0,AVERAGE(Averages!U100:AH100),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"Math!D67","v":""},{"$f":"English!D67","v":""},{"$f":"Reading!D67","v":""},{"$f":"Phonics!D67","v":""},{"$f":"Spelling!D67","v":""},{"$f":"Science!D67","v":""},{"$f":"'Soc. Studies'!D67","v":""},{"$f":"Bible!D67","v":""},{"$f":"Memory!D67","v":""},{"$f":"Music!D67","v":""},{"$f":"Pen!D67","v":""},{"$f":"Art!D67","v":""},{"$f":"extra!D67","v":""},{"$f":"'extra 1'!D67","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM100:AQ100)>0,SUM(AR100:AZ100)>0),(AVERAGE(Averages!AM100:AQ100)*'Setup Page'!$C$6+AVERAGE(Averages!AR100:AZ100)*'Setup Page'!$D$6),IF(SUM(AM100:AZ100)>0,AVERAGE(Averages!AM100:AZ100),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"Math!E67","v":""},{"$f":"English!E67","v":""},{"$f":"Reading!E67","v":""},{"$f":"Phonics!E67","v":""},{"$f":"Spelling!E67","v":""},{"$f":"Science!E67","v":""},{"$f":"'Soc. Studies'!E67","v":""},{"$f":"Bible!E67","v":""},{"$f":"Memory!E67","v":""},{"$f":"Music!E67","v":""},{"$f":"Pen!E67","v":""},{"$f":"Art!E67","v":""},{"$f":"extra!E67","v":""},{"$f":"'extra 1'!E67","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE100:BI100)>0,SUM(BJ100:BR100)>0),(AVERAGE(Averages!BE100:BI100)*'Setup Page'!$C$6+AVERAGE(Averages!BJ100:BR100)*'Setup Page'!$D$6),IF(SUM(BE100:BR100)>0,AVERAGE(Averages!BE100:BR100),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"Math!F67","v":""},{"$f":"English!F67","v":""},{"$f":"Reading!F67","v":""},{"$f":"Phonics!F67","v":""},{"$f":"Spelling!F67","v":""},{"$f":"Science!F67","v":""},{"$f":"'Soc. Studies'!F67","v":""},{"$f":"Bible!F67","v":""},{"$f":"Memory!F67","v":""},{"$f":"Music!F67","v":""},{"$f":"Pen!F67","v":""},{"$f":"Art!F67","v":""},{"$f":"extra!F67","v":""},{"$f":"'extra 1'!F67","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW100:CA100)>0,SUM(CB100:CJ100)>0),(AVERAGE(Averages!BW100:CA100)*'Setup Page'!$C$6+AVERAGE(Averages!CB100:CJ100)*'Setup Page'!$D$6),IF(SUM(BW100:CJ100)>0,AVERAGE(Averages!BW100:CJ100),\"\"))","v":""}]
[""]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"Math!B74","v":""},{"$f":"English!B74","v":""},{"$f":"Reading!B74","v":""},{"$f":"Spelling!B74","v":""},{"$f":"Phonics!B74","v":""},{"$f":"Science!B74","v":""},{"$f":"'Soc. Studies'!B74","v":""},{"$f":"Bible!B74","v":""},{"$f":"Memory!B74","v":""},{"$f":"Music!B74","v":""},{"$f":"Pen!B74","v":""},{"$f":"Art!B74","v":""},{"$f":"extra!B74","v":""},{"$f":"'extra 1'!B74","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C104:G104)>0,SUM(H104:P104)>0),(AVERAGE(Averages!C104:G104)*'Setup Page'!$C$6+AVERAGE(Averages!H104:P104)*'Setup Page'!$D$6),IF(SUM(C104:P104)>0,AVERAGE(Averages!C104:P104),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"Math!C74","v":""},{"$f":"English!C74","v":""},{"$f":"Reading!C74","v":""},{"$f":"Phonics!C74","v":""},{"$f":"Spelling!C74","v":""},{"$f":"Science!C74","v":""},{"$f":"'Soc. Studies'!C74","v":""},{"$f":"Bible!C74","v":""},{"$f":"Memory!C74","v":""},{"$f":"Music!C74","v":""},{"$f":"Pen!C74","v":""},{"$f":"Art!C74","v":""},{"$f":"extra!C74","v":""},{"$f":"'extra 1'!C74","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U104:Y104)>0,SUM(Z104:AH104)>0),(AVERAGE(Averages!U104:Y104)*'Setup Page'!$C$6+AVERAGE(Averages!Z104:AH104)*'Setup Page'!$D$6),IF(SUM(U104:AH104)>0,AVERAGE(Averages!U104:AH104),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"Math!D74","v":""},{"$f":"English!D74","v":""},{"$f":"Reading!D74","v":""},{"$f":"Phonics!D74","v":""},{"$f":"Spelling!D74","v":""},{"$f":"Science!D74","v":""},{"$f":"'Soc. Studies'!D74","v":""},{"$f":"Bible!D74","v":""},{"$f":"Memory!D74","v":""},{"$f":"Music!D74","v":""},{"$f":"Pen!D74","v":""},{"$f":"Art!D74","v":""},{"$f":"extra!D74","v":""},{"$f":"'extra 1'!D74","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM104:AQ104)>0,SUM(AR104:AZ104)>0),(AVERAGE(Averages!AM104:AQ104)*'Setup Page'!$C$6+AVERAGE(Averages!AR104:AZ104)*'Setup Page'!$D$6),IF(SUM(AM104:AZ104)>0,AVERAGE(Averages!AM104:AZ104),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"Math!E74","v":""},{"$f":"English!E74","v":""},{"$f":"Reading!E74","v":""},{"$f":"Phonics!E74","v":""},{"$f":"Spelling!E74","v":""},{"$f":"Science!E74","v":""},{"$f":"'Soc. Studies'!E74","v":""},{"$f":"Bible!E74","v":""},{"$f":"Memory!E74","v":""},{"$f":"Music!E74","v":""},{"$f":"Pen!E74","v":""},{"$f":"Art!E74","v":""},{"$f":"extra!E74","v":""},{"$f":"'extra 1'!E74","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE104:BI104)>0,SUM(BJ104:BR104)>0),(AVERAGE(Averages!BE104:BI104)*'Setup Page'!$C$6+AVERAGE(Averages!BJ104:BR104)*'Setup Page'!$D$6),IF(SUM(BE104:BR104)>0,AVERAGE(Averages!BE104:BR104),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"Math!F74","v":""},{"$f":"English!F74","v":""},{"$f":"Reading!F74","v":""},{"$f":"Phonics!F74","v":""},{"$f":"Spelling!F74","v":""},{"$f":"Science!F74","v":""},{"$f":"'Soc. Studies'!F74","v":""},{"$f":"Bible!F74","v":""},{"$f":"Memory!F74","v":""},{"$f":"Music!F74","v":""},{"$f":"Pen!F74","v":""},{"$f":"Art!F74","v":""},{"$f":"extra!F74","v":""},{"$f":"'extra 1'!F74","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW104:CA104)>0,SUM(CB104:CJ104)>0),(AVERAGE(Averages!BW104:CA104)*'Setup Page'!$C$6+AVERAGE(Averages!CB104:CJ104)*'Setup Page'!$D$6),IF(SUM(BW104:CJ104)>0,AVERAGE(Averages!BW104:CJ104),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"Math!B76","v":""},{"$f":"English!B76","v":""},{"$f":"Reading!B76","v":""},{"$f":"Spelling!B76","v":""},{"$f":"Phonics!B76","v":""},{"$f":"Science!B76","v":""},{"$f":"'Soc. Studies'!B76","v":""},{"$f":"Bible!B76","v":""},{"$f":"Memory!B76","v":""},{"$f":"Music!B76","v":""},{"$f":"Pen!B76","v":""},{"$f":"Art!B76","v":""},{"$f":"extra!B76","v":""},{"$f":"'extra 1'!B76","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C107:G107)>0,SUM(H107:P107)>0),(AVERAGE(Averages!C107:G107)*'Setup Page'!$C$6+AVERAGE(Averages!H107:P107)*'Setup Page'!$D$6),IF(SUM(C107:P107)>0,AVERAGE(Averages!C107:P107),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"Math!C76","v":""},{"$f":"English!C76","v":""},{"$f":"Reading!C76","v":""},{"$f":"Phonics!C76","v":""},{"$f":"Spelling!C76","v":""},{"$f":"Science!C76","v":""},{"$f":"'Soc. Studies'!C76","v":""},{"$f":"Bible!C76","v":""},{"$f":"Memory!C76","v":""},{"$f":"Music!C76","v":""},{"$f":"Pen!C76","v":""},{"$f":"Art!C76","v":""},{"$f":"extra!C76","v":""},{"$f":"'extra 1'!C76","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U107:Y107)>0,SUM(Z107:AH107)>0),(AVERAGE(Averages!U107:Y107)*'Setup Page'!$C$6+AVERAGE(Averages!Z107:AH107)*'Setup Page'!$D$6),IF(SUM(U107:AH107)>0,AVERAGE(Averages!U107:AH107),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"Math!D76","v":""},{"$f":"English!D76","v":""},{"$f":"Reading!D76","v":""},{"$f":"Phonics!D76","v":""},{"$f":"Spelling!D76","v":""},{"$f":"Science!D76","v":""},{"$f":"'Soc. Studies'!D76","v":""},{"$f":"Bible!D76","v":""},{"$f":"Memory!D76","v":""},{"$f":"Music!D76","v":""},{"$f":"Pen!D76","v":""},{"$f":"Art!D76","v":""},{"$f":"extra!D76","v":""},{"$f":"'extra 1'!D76","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM107:AQ107)>0,SUM(AR107:AZ107)>0),(AVERAGE(Averages!AM107:AQ107)*'Setup Page'!$C$6+AVERAGE(Averages!AR107:AZ107)*'Setup Page'!$D$6),IF(SUM(AM107:AZ107)>0,AVERAGE(Averages!AM107:AZ107),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"Math!E76","v":""},{"$f":"English!E76","v":""},{"$f":"Reading!E76","v":""},{"$f":"Phonics!E76","v":""},{"$f":"Spelling!E76","v":""},{"$f":"Science!E76","v":""},{"$f":"'Soc. Studies'!E76","v":""},{"$f":"Bible!E76","v":""},{"$f":"Memory!E76","v":""},{"$f":"Music!E76","v":""},{"$f":"Pen!E76","v":""},{"$f":"Art!E76","v":""},{"$f":"extra!E76","v":""},{"$f":"'extra 1'!E76","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE107:BI107)>0,SUM(BJ107:BR107)>0),(AVERAGE(Averages!BE107:BI107)*'Setup Page'!$C$6+AVERAGE(Averages!BJ107:BR107)*'Setup Page'!$D$6),IF(SUM(BE107:BR107)>0,AVERAGE(Averages!BE107:BR107),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"Math!F76","v":""},{"$f":"English!F76","v":""},{"$f":"Reading!F76","v":""},{"$f":"Phonics!F76","v":""},{"$f":"Spelling!F76","v":""},{"$f":"Science!F76","v":""},{"$f":"'Soc. Studies'!F76","v":""},{"$f":"Bible!F76","v":""},{"$f":"Memory!F76","v":""},{"$f":"Music!F76","v":""},{"$f":"Pen!F76","v":""},{"$f":"Art!F76","v":""},{"$f":"extra!F76","v":""},{"$f":"'extra 1'!F76","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW107:CA107)>0,SUM(CB107:CJ107)>0),(AVERAGE(Averages!BW107:CA107)*'Setup Page'!$C$6+AVERAGE(Averages!CB107:CJ107)*'Setup Page'!$D$6),IF(SUM(BW107:CJ107)>0,AVERAGE(Averages!BW107:CJ107),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"Math!B78","v":""},{"$f":"English!B78","v":""},{"$f":"Reading!B78","v":""},{"$f":"Spelling!B78","v":""},{"$f":"Phonics!B78","v":""},{"$f":"Science!B78","v":""},{"$f":"'Soc. Studies'!B78","v":""},{"$f":"Bible!B78","v":""},{"$f":"Memory!B78","v":""},{"$f":"Music!B78","v":""},{"$f":"Pen!B78","v":""},{"$f":"Art!B78","v":""},{"$f":"extra!B78","v":""},{"$f":"'extra 1'!B78","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C110:G110)>0,SUM(H110:P110)>0),(AVERAGE(Averages!C110:G110)*'Setup Page'!$C$6+AVERAGE(Averages!H110:P110)*'Setup Page'!$D$6),IF(SUM(C110:P110)>0,AVERAGE(Averages!C110:P110),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"Math!C78","v":""},{"$f":"English!C78","v":""},{"$f":"Reading!C78","v":""},{"$f":"Phonics!C78","v":""},{"$f":"Spelling!C78","v":""},{"$f":"Science!C78","v":""},{"$f":"'Soc. Studies'!C78","v":""},{"$f":"Bible!C78","v":""},{"$f":"Memory!C78","v":""},{"$f":"Music!C78","v":""},{"$f":"Pen!C78","v":""},{"$f":"Art!C78","v":""},{"$f":"extra!C78","v":""},{"$f":"'extra 1'!C78","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U110:Y110)>0,SUM(Z110:AH110)>0),(AVERAGE(Averages!U110:Y110)*'Setup Page'!$C$6+AVERAGE(Averages!Z110:AH110)*'Setup Page'!$D$6),IF(SUM(U110:AH110)>0,AVERAGE(Averages!U110:AH110),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"Math!D78","v":""},{"$f":"English!D78","v":""},{"$f":"Reading!D78","v":""},{"$f":"Phonics!D78","v":""},{"$f":"Spelling!D78","v":""},{"$f":"Science!D78","v":""},{"$f":"'Soc. Studies'!D78","v":""},{"$f":"Bible!D78","v":""},{"$f":"Memory!D78","v":""},{"$f":"Music!D78","v":""},{"$f":"Pen!D78","v":""},{"$f":"Art!D78","v":""},{"$f":"extra!D78","v":""},{"$f":"'extra 1'!D78","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM110:AQ110)>0,SUM(AR110:AZ110)>0),(AVERAGE(Averages!AM110:AQ110)*'Setup Page'!$C$6+AVERAGE(Averages!AR110:AZ110)*'Setup Page'!$D$6),IF(SUM(AM110:AZ110)>0,AVERAGE(Averages!AM110:AZ110),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"Math!E78","v":""},{"$f":"English!E78","v":""},{"$f":"Reading!E78","v":""},{"$f":"Phonics!E78","v":""},{"$f":"Spelling!E78","v":""},{"$f":"Science!E78","v":""},{"$f":"'Soc. Studies'!E78","v":""},{"$f":"Bible!E78","v":""},{"$f":"Memory!E78","v":""},{"$f":"Music!E78","v":""},{"$f":"Pen!E78","v":""},{"$f":"Art!E78","v":""},{"$f":"extra!E78","v":""},{"$f":"'extra 1'!E78","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE110:BI110)>0,SUM(BJ110:BR110)>0),(AVERAGE(Averages!BE110:BI110)*'Setup Page'!$C$6+AVERAGE(Averages!BJ110:BR110)*'Setup Page'!$D$6),IF(SUM(BE110:BR110)>0,AVERAGE(Averages!BE110:BR110),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"Math!F78","v":""},{"$f":"English!F78","v":""},{"$f":"Reading!F78","v":""},{"$f":"Phonics!F78","v":""},{"$f":"Spelling!F78","v":""},{"$f":"Science!F78","v":""},{"$f":"'Soc. Studies'!F78","v":""},{"$f":"Bible!F78","v":""},{"$f":"Memory!F78","v":""},{"$f":"Music!F78","v":""},{"$f":"Pen!F78","v":""},{"$f":"Art!F78","v":""},{"$f":"extra!F78","v":""},{"$f":"'extra 1'!F78","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW110:CA110)>0,SUM(CB110:CJ110)>0),(AVERAGE(Averages!BW110:CA110)*'Setup Page'!$C$6+AVERAGE(Averages!CB110:CJ110)*'Setup Page'!$D$6),IF(SUM(BW110:CJ110)>0,AVERAGE(Averages!BW110:CJ110),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"Math!B80","v":""},{"$f":"English!B80","v":""},{"$f":"Reading!B80","v":""},{"$f":"Spelling!B80","v":""},{"$f":"Phonics!B80","v":""},{"$f":"Science!B80","v":""},{"$f":"'Soc. Studies'!B80","v":""},{"$f":"Bible!B80","v":""},{"$f":"Memory!B80","v":""},{"$f":"Music!B80","v":""},{"$f":"Pen!B80","v":""},{"$f":"Art!B80","v":""},{"$f":"extra!B80","v":""},{"$f":"'extra 1'!B80","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C113:G113)>0,SUM(H113:P113)>0),(AVERAGE(Averages!C113:G113)*'Setup Page'!$C$6+AVERAGE(Averages!H113:P113)*'Setup Page'!$D$6),IF(SUM(C113:P113)>0,AVERAGE(Averages!C113:P113),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"Math!C80","v":""},{"$f":"English!C80","v":""},{"$f":"Reading!C80","v":""},{"$f":"Phonics!C80","v":""},{"$f":"Spelling!C80","v":""},{"$f":"Science!C80","v":""},{"$f":"'Soc. Studies'!C80","v":""},{"$f":"Bible!C80","v":""},{"$f":"Memory!C80","v":""},{"$f":"Music!C80","v":""},{"$f":"Pen!C80","v":""},{"$f":"Art!C80","v":""},{"$f":"extra!C80","v":""},{"$f":"'extra 1'!C80","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U113:Y113)>0,SUM(Z113:AH113)>0),(AVERAGE(Averages!U113:Y113)*'Setup Page'!$C$6+AVERAGE(Averages!Z113:AH113)*'Setup Page'!$D$6),IF(SUM(U113:AH113)>0,AVERAGE(Averages!U113:AH113),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"Math!D80","v":""},{"$f":"English!D80","v":""},{"$f":"Reading!D80","v":""},{"$f":"Phonics!D80","v":""},{"$f":"Spelling!D80","v":""},{"$f":"Science!D80","v":""},{"$f":"'Soc. Studies'!D80","v":""},{"$f":"Bible!D80","v":""},{"$f":"Memory!D80","v":""},{"$f":"Music!D80","v":""},{"$f":"Pen!D80","v":""},{"$f":"Art!D80","v":""},{"$f":"extra!D80","v":""},{"$f":"'extra 1'!D80","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM113:AQ113)>0,SUM(AR113:AZ113)>0),(AVERAGE(Averages!AM113:AQ113)*'Setup Page'!$C$6+AVERAGE(Averages!AR113:AZ113)*'Setup Page'!$D$6),IF(SUM(AM113:AZ113)>0,AVERAGE(Averages!AM113:AZ113),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"Math!E80","v":""},{"$f":"English!E80","v":""},{"$f":"Reading!E80","v":""},{"$f":"Phonics!E80","v":""},{"$f":"Spelling!E80","v":""},{"$f":"Science!E80","v":""},{"$f":"'Soc. Studies'!E80","v":""},{"$f":"Bible!E80","v":""},{"$f":"Memory!E80","v":""},{"$f":"Music!E80","v":""},{"$f":"Pen!E80","v":""},{"$f":"Art!E80","v":""},{"$f":"extra!E80","v":""},{"$f":"'extra 1'!E80","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE113:BI113)>0,SUM(BJ113:BR113)>0),(AVERAGE(Averages!BE113:BI113)*'Setup Page'!$C$6+AVERAGE(Averages!BJ113:BR113)*'Setup Page'!$D$6),IF(SUM(BE113:BR113)>0,AVERAGE(Averages!BE113:BR113),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"Math!F80","v":""},{"$f":"English!F80","v":""},{"$f":"Reading!F80","v":""},{"$f":"Phonics!F80","v":""},{"$f":"Spelling!F80","v":""},{"$f":"Science!F80","v":""},{"$f":"'Soc. Studies'!F80","v":""},{"$f":"Bible!F80","v":""},{"$f":"Memory!F80","v":""},{"$f":"Music!F80","v":""},{"$f":"Pen!F80","v":""},{"$f":"Art!F80","v":""},{"$f":"extra!F80","v":""},{"$f":"'extra 1'!F80","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW113:CA113)>0,SUM(CB113:CJ113)>0),(AVERAGE(Averages!BW113:CA113)*'Setup Page'!$C$6+AVERAGE(Averages!CB113:CJ113)*'Setup Page'!$D$6),IF(SUM(BW113:CJ113)>0,AVERAGE(Averages!BW113:CJ113),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"Math!B82","v":""},{"$f":"English!B82","v":""},{"$f":"Reading!B82","v":""},{"$f":"Spelling!B82","v":""},{"$f":"Phonics!B82","v":""},{"$f":"Science!B82","v":""},{"$f":"'Soc. Studies'!B82","v":""},{"$f":"Bible!B82","v":""},{"$f":"Memory!B82","v":""},{"$f":"Music!B82","v":""},{"$f":"Pen!B82","v":""},{"$f":"Art!B82","v":""},{"$f":"extra!B82","v":""},{"$f":"'extra 1'!B82","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C116:G116)>0,SUM(H116:P116)>0),(AVERAGE(Averages!C116:G116)*'Setup Page'!$C$6+AVERAGE(Averages!H116:P116)*'Setup Page'!$D$6),IF(SUM(C116:P116)>0,AVERAGE(Averages!C116:P116),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"Math!C82","v":""},{"$f":"English!C82","v":""},{"$f":"Reading!C82","v":""},{"$f":"Phonics!C82","v":""},{"$f":"Spelling!C82","v":""},{"$f":"Science!C82","v":""},{"$f":"'Soc. Studies'!C82","v":""},{"$f":"Bible!C82","v":""},{"$f":"Memory!C82","v":""},{"$f":"Music!C82","v":""},{"$f":"Pen!C82","v":""},{"$f":"Art!C82","v":""},{"$f":"extra!C82","v":""},{"$f":"'extra 1'!C82","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U116:Y116)>0,SUM(Z116:AH116)>0),(AVERAGE(Averages!U116:Y116)*'Setup Page'!$C$6+AVERAGE(Averages!Z116:AH116)*'Setup Page'!$D$6),IF(SUM(U116:AH116)>0,AVERAGE(Averages!U116:AH116),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"Math!D82","v":""},{"$f":"English!D82","v":""},{"$f":"Reading!D82","v":""},{"$f":"Phonics!D82","v":""},{"$f":"Spelling!D82","v":""},{"$f":"Science!D82","v":""},{"$f":"'Soc. Studies'!D82","v":""},{"$f":"Bible!D82","v":""},{"$f":"Memory!D82","v":""},{"$f":"Music!D82","v":""},{"$f":"Pen!D82","v":""},{"$f":"Art!D82","v":""},{"$f":"extra!D82","v":""},{"$f":"'extra 1'!D82","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM116:AQ116)>0,SUM(AR116:AZ116)>0),(AVERAGE(Averages!AM116:AQ116)*'Setup Page'!$C$6+AVERAGE(Averages!AR116:AZ116)*'Setup Page'!$D$6),IF(SUM(AM116:AZ116)>0,AVERAGE(Averages!AM116:AZ116),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"Math!E82","v":""},{"$f":"English!E82","v":""},{"$f":"Reading!E82","v":""},{"$f":"Phonics!E82","v":""},{"$f":"Spelling!E82","v":""},{"$f":"Science!E82","v":""},{"$f":"'Soc. Studies'!E82","v":""},{"$f":"Bible!E82","v":""},{"$f":"Memory!E82","v":""},{"$f":"Music!E82","v":""},{"$f":"Pen!E82","v":""},{"$f":"Art!E82","v":""},{"$f":"extra!E82","v":""},{"$f":"'extra 1'!E82","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE116:BI116)>0,SUM(BJ116:BR116)>0),(AVERAGE(Averages!BE116:BI116)*'Setup Page'!$C$6+AVERAGE(Averages!BJ116:BR116)*'Setup Page'!$D$6),IF(SUM(BE116:BR116)>0,AVERAGE(Averages!BE116:BR116),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"Math!F82","v":""},{"$f":"English!F82","v":""},{"$f":"Reading!F82","v":""},{"$f":"Phonics!F82","v":""},{"$f":"Spelling!F82","v":""},{"$f":"Science!F82","v":""},{"$f":"'Soc. Studies'!F82","v":""},{"$f":"Bible!F82","v":""},{"$f":"Memory!F82","v":""},{"$f":"Music!F82","v":""},{"$f":"Pen!F82","v":""},{"$f":"Art!F82","v":""},{"$f":"extra!F82","v":""},{"$f":"'extra 1'!F82","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW116:CA116)>0,SUM(CB116:CJ116)>0),(AVERAGE(Averages!BW116:CA116)*'Setup Page'!$C$6+AVERAGE(Averages!CB116:CJ116)*'Setup Page'!$D$6),IF(SUM(BW116:CJ116)>0,AVERAGE(Averages!BW116:CJ116),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"Math!B84","v":""},{"$f":"English!B84","v":""},{"$f":"Reading!B84","v":""},{"$f":"Spelling!B84","v":""},{"$f":"Phonics!B84","v":""},{"$f":"Science!B84","v":""},{"$f":"'Soc. Studies'!B84","v":""},{"$f":"Bible!B84","v":""},{"$f":"Memory!B84","v":""},{"$f":"Music!B84","v":""},{"$f":"Pen!B84","v":""},{"$f":"Art!B84","v":""},{"$f":"extra!B84","v":""},{"$f":"'extra 1'!B84","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C119:G119)>0,SUM(H119:P119)>0),(AVERAGE(Averages!C119:G119)*'Setup Page'!$C$6+AVERAGE(Averages!H119:P119)*'Setup Page'!$D$6),IF(SUM(C119:P119)>0,AVERAGE(Averages!C119:P119),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"Math!C84","v":""},{"$f":"English!C84","v":""},{"$f":"Reading!C84","v":""},{"$f":"Phonics!C84","v":""},{"$f":"Spelling!C84","v":""},{"$f":"Science!C84","v":""},{"$f":"'Soc. Studies'!C84","v":""},{"$f":"Bible!C84","v":""},{"$f":"Memory!C84","v":""},{"$f":"Music!C84","v":""},{"$f":"Pen!C84","v":""},{"$f":"Art!C84","v":""},{"$f":"extra!C84","v":""},{"$f":"'extra 1'!C84","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U119:Y119)>0,SUM(Z119:AH119)>0),(AVERAGE(Averages!U119:Y119)*'Setup Page'!$C$6+AVERAGE(Averages!Z119:AH119)*'Setup Page'!$D$6),IF(SUM(U119:AH119)>0,AVERAGE(Averages!U119:AH119),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"Math!D84","v":""},{"$f":"English!D84","v":""},{"$f":"Reading!D84","v":""},{"$f":"Phonics!D84","v":""},{"$f":"Spelling!D84","v":""},{"$f":"Science!D84","v":""},{"$f":"'Soc. Studies'!D84","v":""},{"$f":"Bible!D84","v":""},{"$f":"Memory!D84","v":""},{"$f":"Music!D84","v":""},{"$f":"Pen!D84","v":""},{"$f":"Art!D84","v":""},{"$f":"extra!D84","v":""},{"$f":"'extra 1'!D84","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM119:AQ119)>0,SUM(AR119:AZ119)>0),(AVERAGE(Averages!AM119:AQ119)*'Setup Page'!$C$6+AVERAGE(Averages!AR119:AZ119)*'Setup Page'!$D$6),IF(SUM(AM119:AZ119)>0,AVERAGE(Averages!AM119:AZ119),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"Math!E84","v":""},{"$f":"English!E84","v":""},{"$f":"Reading!E84","v":""},{"$f":"Phonics!E84","v":""},{"$f":"Spelling!E84","v":""},{"$f":"Science!E84","v":""},{"$f":"'Soc. Studies'!E84","v":""},{"$f":"Bible!E84","v":""},{"$f":"Memory!E84","v":""},{"$f":"Music!E84","v":""},{"$f":"Pen!E84","v":""},{"$f":"Art!E84","v":""},{"$f":"extra!E84","v":""},{"$f":"'extra 1'!E84","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE119:BI119)>0,SUM(BJ119:BR119)>0),(AVERAGE(Averages!BE119:BI119)*'Setup Page'!$C$6+AVERAGE(Averages!BJ119:BR119)*'Setup Page'!$D$6),IF(SUM(BE119:BR119)>0,AVERAGE(Averages!BE119:BR119),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"Math!F84","v":""},{"$f":"English!F84","v":""},{"$f":"Reading!F84","v":""},{"$f":"Phonics!F84","v":""},{"$f":"Spelling!F84","v":""},{"$f":"Science!F84","v":""},{"$f":"'Soc. Studies'!F84","v":""},{"$f":"Bible!F84","v":""},{"$f":"Memory!F84","v":""},{"$f":"Music!F84","v":""},{"$f":"Pen!F84","v":""},{"$f":"Art!F84","v":""},{"$f":"extra!F84","v":""},{"$f":"'extra 1'!F84","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW119:CA119)>0,SUM(CB119:CJ119)>0),(AVERAGE(Averages!BW119:CA119)*'Setup Page'!$C$6+AVERAGE(Averages!CB119:CJ119)*'Setup Page'!$D$6),IF(SUM(BW119:CJ119)>0,AVERAGE(Averages!BW119:CJ119),\"\"))","v":""}]
["EMPTY"]
[{"$f":"IF(B122=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"Math!B86","v":""},{"$f":"English!B86","v":""},{"$f":"Reading!B86","v":""},{"$f":"Spelling!B86","v":""},{"$f":"Phonics!B86","v":""},{"$f":"Science!B86","v":""},{"$f":"'Soc. Studies'!B86","v":""},{"$f":"Bible!B86","v":""},{"$f":"Memory!B86","v":""},{"$f":"Music!B86","v":""},{"$f":"Pen!B86","v":""},{"$f":"Art!B86","v":""},{"$f":"extra!B86","v":""},{"$f":"'extra 1'!B86","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C122:G122)>0,SUM(H122:P122)>0),(AVERAGE(Averages!C122:G122)*'Setup Page'!$C$6+AVERAGE(Averages!H122:P122)*'Setup Page'!$D$6),IF(SUM(C122:P122)>0,AVERAGE(Averages!C122:P122),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"Math!C86","v":""},{"$f":"English!C86","v":""},{"$f":"Reading!C86","v":""},{"$f":"Phonics!C86","v":""},{"$f":"Spelling!C86","v":""},{"$f":"Science!C86","v":""},{"$f":"'Soc. Studies'!C86","v":""},{"$f":"Bible!C86","v":""},{"$f":"Memory!C86","v":""},{"$f":"Music!C86","v":""},{"$f":"Pen!C86","v":""},{"$f":"Art!C86","v":""},{"$f":"extra!C86","v":""},{"$f":"'extra 1'!C86","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U122:Y122)>0,SUM(Z122:AH122)>0),(AVERAGE(Averages!U122:Y122)*'Setup Page'!$C$6+AVERAGE(Averages!Z122:AH122)*'Setup Page'!$D$6),IF(SUM(U122:AH122)>0,AVERAGE(Averages!U122:AH122),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"Math!D86","v":""},{"$f":"English!D86","v":""},{"$f":"Reading!D86","v":""},{"$f":"Phonics!D86","v":""},{"$f":"Spelling!D86","v":""},{"$f":"Science!D86","v":""},{"$f":"'Soc. Studies'!D86","v":""},{"$f":"Bible!D86","v":""},{"$f":"Memory!D86","v":""},{"$f":"Music!D86","v":""},{"$f":"Pen!D86","v":""},{"$f":"Art!D86","v":""},{"$f":"extra!D86","v":""},{"$f":"'extra 1'!D86","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM122:AQ122)>0,SUM(AR122:AZ122)>0),(AVERAGE(Averages!AM122:AQ122)*'Setup Page'!$C$6+AVERAGE(Averages!AR122:AZ122)*'Setup Page'!$D$6),IF(SUM(AM122:AZ122)>0,AVERAGE(Averages!AM122:AZ122),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"Math!E86","v":""},{"$f":"English!E86","v":""},{"$f":"Reading!E86","v":""},{"$f":"Phonics!E86","v":""},{"$f":"Spelling!E86","v":""},{"$f":"Science!E86","v":""},{"$f":"'Soc. Studies'!E86","v":""},{"$f":"Bible!E86","v":""},{"$f":"Memory!E86","v":""},{"$f":"Music!E86","v":""},{"$f":"Pen!E86","v":""},{"$f":"Art!E86","v":""},{"$f":"extra!E86","v":""},{"$f":"'extra 1'!E86","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE122:BI122)>0,SUM(BJ122:BR122)>0),(AVERAGE(Averages!BE122:BI122)*'Setup Page'!$C$6+AVERAGE(Averages!BJ122:BR122)*'Setup Page'!$D$6),IF(SUM(BE122:BR122)>0,AVERAGE(Averages!BE122:BR122),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"Math!F86","v":""},{"$f":"English!F86","v":""},{"$f":"Reading!F86","v":""},{"$f":"Phonics!F86","v":""},{"$f":"Spelling!F86","v":""},{"$f":"Science!F86","v":""},{"$f":"'Soc. Studies'!F86","v":""},{"$f":"Bible!F86","v":""},{"$f":"Memory!F86","v":""},{"$f":"Music!F86","v":""},{"$f":"Pen!F86","v":""},{"$f":"Art!F86","v":""},{"$f":"extra!F86","v":""},{"$f":"'extra 1'!F86","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW122:CA122)>0,SUM(CB122:CJ122)>0),(AVERAGE(Averages!BW122:CA122)*'Setup Page'!$C$6+AVERAGE(Averages!CB122:CJ122)*'Setup Page'!$D$6),IF(SUM(BW122:CJ122)>0,AVERAGE(Averages!BW122:CJ122),\"\"))","v":""}]
[{"$f":"IF(B125=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"Math!B88","v":""},{"$f":"English!B88","v":""},{"$f":"Reading!B88","v":""},{"$f":"Spelling!B88","v":""},{"$f":"Phonics!B88","v":""},{"$f":"Science!B88","v":""},{"$f":"'Soc. Studies'!B88","v":""},{"$f":"Bible!B88","v":""},{"$f":"Memory!B88","v":""},{"$f":"Music!B88","v":""},{"$f":"Pen!B88","v":""},{"$f":"Art!B88","v":""},{"$f":"extra!B88","v":""},{"$f":"'extra 1'!B88","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C125:G125)>0,SUM(H125:P125)>0),(AVERAGE(Averages!C125:G125)*'Setup Page'!$C$6+AVERAGE(Averages!H125:P125)*'Setup Page'!$D$6),IF(SUM(C125:P125)>0,AVERAGE(Averages!C125:P125),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"Math!C88","v":""},{"$f":"English!C88","v":""},{"$f":"Reading!C88","v":""},{"$f":"Phonics!C88","v":""},{"$f":"Spelling!C88","v":""},{"$f":"Science!C88","v":""},{"$f":"'Soc. Studies'!C88","v":""},{"$f":"Bible!C88","v":""},{"$f":"Memory!C88","v":""},{"$f":"Music!C88","v":""},{"$f":"Pen!C88","v":""},{"$f":"Art!C88","v":""},{"$f":"extra!C88","v":""},{"$f":"'extra 1'!C88","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U125:Y125)>0,SUM(Z125:AH125)>0),(AVERAGE(Averages!U125:Y125)*'Setup Page'!$C$6+AVERAGE(Averages!Z125:AH125)*'Setup Page'!$D$6),IF(SUM(U125:AH125)>0,AVERAGE(Averages!U125:AH125),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"Math!D88","v":""},{"$f":"English!D88","v":""},{"$f":"Reading!D88","v":""},{"$f":"Phonics!D88","v":""},{"$f":"Spelling!D88","v":""},{"$f":"Science!D88","v":""},{"$f":"'Soc. Studies'!D88","v":""},{"$f":"Bible!D88","v":""},{"$f":"Memory!D88","v":""},{"$f":"Music!D88","v":""},{"$f":"Pen!D88","v":""},{"$f":"Art!D88","v":""},{"$f":"extra!D88","v":""},{"$f":"'extra 1'!D88","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM125:AQ125)>0,SUM(AR125:AZ125)>0),(AVERAGE(Averages!AM125:AQ125)*'Setup Page'!$C$6+AVERAGE(Averages!AR125:AZ125)*'Setup Page'!$D$6),IF(SUM(AM125:AZ125)>0,AVERAGE(Averages!AM125:AZ125),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"Math!E88","v":""},{"$f":"English!E88","v":""},{"$f":"Reading!E88","v":""},{"$f":"Phonics!E88","v":""},{"$f":"Spelling!E88","v":""},{"$f":"Science!E88","v":""},{"$f":"'Soc. Studies'!E88","v":""},{"$f":"Bible!E88","v":""},{"$f":"Memory!E88","v":""},{"$f":"Music!E88","v":""},{"$f":"Pen!E88","v":""},{"$f":"Art!E88","v":""},{"$f":"extra!E88","v":""},{"$f":"'extra 1'!E88","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE125:BI125)>0,SUM(BJ125:BR125)>0),(AVERAGE(Averages!BE125:BI125)*'Setup Page'!$C$6+AVERAGE(Averages!BJ125:BR125)*'Setup Page'!$D$6),IF(SUM(BE125:BR125)>0,AVERAGE(Averages!BE125:BR125),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"Math!F88","v":""},{"$f":"English!F88","v":""},{"$f":"Reading!F88","v":""},{"$f":"Phonics!F88","v":""},{"$f":"Spelling!F88","v":""},{"$f":"Science!F88","v":""},{"$f":"'Soc. Studies'!F88","v":""},{"$f":"Bible!F88","v":""},{"$f":"Memory!F88","v":""},{"$f":"Music!F88","v":""},{"$f":"Pen!F88","v":""},{"$f":"Art!F88","v":""},{"$f":"extra!F88","v":""},{"$f":"'extra 1'!F88","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW125:CA125)>0,SUM(CB125:CJ125)>0),(AVERAGE(Averages!BW125:CA125)*'Setup Page'!$C$6+AVERAGE(Averages!CB125:CJ125)*'Setup Page'!$D$6),IF(SUM(BW125:CJ125)>0,AVERAGE(Averages!BW125:CJ125),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"Math!B90","v":""},{"$f":"English!B90","v":""},{"$f":"Reading!B90","v":""},{"$f":"Spelling!B90","v":""},{"$f":"Phonics!B90","v":""},{"$f":"Science!B90","v":""},{"$f":"'Soc. Studies'!B90","v":""},{"$f":"Bible!B90","v":""},{"$f":"Memory!B90","v":""},{"$f":"Music!B90","v":""},{"$f":"Pen!B90","v":""},{"$f":"Art!B90","v":""},{"$f":"extra!B90","v":""},{"$f":"'extra 1'!B90","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C128:G128)>0,SUM(H128:P128)>0),(AVERAGE(Averages!C128:G128)*'Setup Page'!$C$6+AVERAGE(Averages!H128:P128)*'Setup Page'!$D$6),IF(SUM(C128:P128)>0,AVERAGE(Averages!C128:P128),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"Math!C90","v":""},{"$f":"English!C90","v":""},{"$f":"Reading!C90","v":""},{"$f":"Phonics!C90","v":""},{"$f":"Spelling!C90","v":""},{"$f":"Science!C90","v":""},{"$f":"'Soc. Studies'!C90","v":""},{"$f":"Bible!C90","v":""},{"$f":"Memory!C90","v":""},{"$f":"Music!C90","v":""},{"$f":"Pen!C90","v":""},{"$f":"Art!C90","v":""},{"$f":"extra!C90","v":""},{"$f":"'extra 1'!C90","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U128:Y128)>0,SUM(Z128:AH128)>0),(AVERAGE(Averages!U128:Y128)*'Setup Page'!$C$6+AVERAGE(Averages!Z128:AH128)*'Setup Page'!$D$6),IF(SUM(U128:AH128)>0,AVERAGE(Averages!U128:AH128),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"Math!D90","v":""},{"$f":"English!D90","v":""},{"$f":"Reading!D90","v":""},{"$f":"Phonics!D90","v":""},{"$f":"Spelling!D90","v":""},{"$f":"Science!D90","v":""},{"$f":"'Soc. Studies'!D90","v":""},{"$f":"Bible!D90","v":""},{"$f":"Memory!D90","v":""},{"$f":"Music!D90","v":""},{"$f":"Pen!D90","v":""},{"$f":"Art!D90","v":""},{"$f":"extra!D90","v":""},{"$f":"'extra 1'!D90","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM128:AQ128)>0,SUM(AR128:AZ128)>0),(AVERAGE(Averages!AM128:AQ128)*'Setup Page'!$C$6+AVERAGE(Averages!AR128:AZ128)*'Setup Page'!$D$6),IF(SUM(AM128:AZ128)>0,AVERAGE(Averages!AM128:AZ128),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"Math!E90","v":""},{"$f":"English!E90","v":""},{"$f":"Reading!E90","v":""},{"$f":"Phonics!E90","v":""},{"$f":"Spelling!E90","v":""},{"$f":"Science!E90","v":""},{"$f":"'Soc. Studies'!E90","v":""},{"$f":"Bible!E90","v":""},{"$f":"Memory!E90","v":""},{"$f":"Music!E90","v":""},{"$f":"Pen!E90","v":""},{"$f":"Art!E90","v":""},{"$f":"extra!E90","v":""},{"$f":"'extra 1'!E90","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE128:BI128)>0,SUM(BJ128:BR128)>0),(AVERAGE(Averages!BE128:BI128)*'Setup Page'!$C$6+AVERAGE(Averages!BJ128:BR128)*'Setup Page'!$D$6),IF(SUM(BE128:BR128)>0,AVERAGE(Averages!BE128:BR128),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"Math!F90","v":""},{"$f":"English!F90","v":""},{"$f":"Reading!F90","v":""},{"$f":"Phonics!F90","v":""},{"$f":"Spelling!F90","v":""},{"$f":"Science!F90","v":""},{"$f":"'Soc. Studies'!F90","v":""},{"$f":"Bible!F90","v":""},{"$f":"Memory!F90","v":""},{"$f":"Music!F90","v":""},{"$f":"Pen!F90","v":""},{"$f":"Art!F90","v":""},{"$f":"extra!F90","v":""},{"$f":"'extra 1'!F90","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW128:CA128)>0,SUM(CB128:CJ128)>0),(AVERAGE(Averages!BW128:CA128)*'Setup Page'!$C$6+AVERAGE(Averages!CB128:CJ128)*'Setup Page'!$D$6),IF(SUM(BW128:CJ128)>0,AVERAGE(Averages!BW128:CJ128),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"Math!B92","v":""},{"$f":"English!B92","v":""},{"$f":"Reading!B92","v":""},{"$f":"Spelling!B92","v":""},{"$f":"Phonics!B92","v":""},{"$f":"Science!B92","v":""},{"$f":"'Soc. Studies'!B92","v":""},{"$f":"Bible!B92","v":""},{"$f":"Memory!B92","v":""},{"$f":"Music!B92","v":""},{"$f":"Pen!B92","v":""},{"$f":"Art!B92","v":""},{"$f":"extra!B92","v":""},{"$f":"'extra 1'!B92","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C131:G131)>0,SUM(H131:P131)>0),(AVERAGE(Averages!C131:G131)*'Setup Page'!$C$6+AVERAGE(Averages!H131:P131)*'Setup Page'!$D$6),IF(SUM(C131:P131)>0,AVERAGE(Averages!C131:P131),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"Math!C92","v":""},{"$f":"English!C92","v":""},{"$f":"Reading!C92","v":""},{"$f":"Phonics!C92","v":""},{"$f":"Spelling!C92","v":""},{"$f":"Science!C92","v":""},{"$f":"'Soc. Studies'!C92","v":""},{"$f":"Bible!C92","v":""},{"$f":"Memory!C92","v":""},{"$f":"Music!C92","v":""},{"$f":"Pen!C92","v":""},{"$f":"Art!C92","v":""},{"$f":"extra!C92","v":""},{"$f":"'extra 1'!C92","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U131:Y131)>0,SUM(Z131:AH131)>0),(AVERAGE(Averages!U131:Y131)*'Setup Page'!$C$6+AVERAGE(Averages!Z131:AH131)*'Setup Page'!$D$6),IF(SUM(U131:AH131)>0,AVERAGE(Averages!U131:AH131),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"Math!D92","v":""},{"$f":"English!D92","v":""},{"$f":"Reading!D92","v":""},{"$f":"Phonics!D92","v":""},{"$f":"Spelling!D92","v":""},{"$f":"Science!D92","v":""},{"$f":"'Soc. Studies'!D92","v":""},{"$f":"Bible!D92","v":""},{"$f":"Memory!D92","v":""},{"$f":"Music!D92","v":""},{"$f":"Pen!D92","v":""},{"$f":"Art!D92","v":""},{"$f":"extra!D92","v":""},{"$f":"'extra 1'!D92","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM131:AQ131)>0,SUM(AR131:AZ131)>0),(AVERAGE(Averages!AM131:AQ131)*'Setup Page'!$C$6+AVERAGE(Averages!AR131:AZ131)*'Setup Page'!$D$6),IF(SUM(AM131:AZ131)>0,AVERAGE(Averages!AM131:AZ131),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"Math!E92","v":""},{"$f":"English!E92","v":""},{"$f":"Reading!E92","v":""},{"$f":"Phonics!E92","v":""},{"$f":"Spelling!E92","v":""},{"$f":"Science!E92","v":""},{"$f":"'Soc. Studies'!E92","v":""},{"$f":"Bible!E92","v":""},{"$f":"Memory!E92","v":""},{"$f":"Music!E92","v":""},{"$f":"Pen!E92","v":""},{"$f":"Art!E92","v":""},{"$f":"extra!E92","v":""},{"$f":"'extra 1'!E92","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE131:BI131)>0,SUM(BJ131:BR131)>0),(AVERAGE(Averages!BE131:BI131)*'Setup Page'!$C$6+AVERAGE(Averages!BJ131:BR131)*'Setup Page'!$D$6),IF(SUM(BE131:BR131)>0,AVERAGE(Averages!BE131:BR131),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"Math!F92","v":""},{"$f":"English!F92","v":""},{"$f":"Reading!F92","v":""},{"$f":"Phonics!F92","v":""},{"$f":"Spelling!F92","v":""},{"$f":"Science!F92","v":""},{"$f":"'Soc. Studies'!F92","v":""},{"$f":"Bible!F92","v":""},{"$f":"Memory!F92","v":""},{"$f":"Music!F92","v":""},{"$f":"Pen!F92","v":""},{"$f":"Art!F92","v":""},{"$f":"extra!F92","v":""},{"$f":"'extra 1'!F92","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW131:CA131)>0,SUM(CB131:CJ131)>0),(AVERAGE(Averages!BW131:CA131)*'Setup Page'!$C$6+AVERAGE(Averages!CB131:CJ131)*'Setup Page'!$D$6),IF(SUM(BW131:CJ131)>0,AVERAGE(Averages!BW131:CJ131),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"Math!B94","v":""},{"$f":"English!B94","v":""},{"$f":"Reading!B94","v":""},{"$f":"Spelling!B94","v":""},{"$f":"Phonics!B94","v":""},{"$f":"Science!B94","v":""},{"$f":"'Soc. Studies'!B94","v":""},{"$f":"Bible!B94","v":""},{"$f":"Memory!B94","v":""},{"$f":"Music!B94","v":""},{"$f":"Pen!B94","v":""},{"$f":"Art!B94","v":""},{"$f":"extra!B94","v":""},{"$f":"'extra 1'!B94","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C134:G134)>0,SUM(H134:P134)>0),(AVERAGE(Averages!C134:G134)*'Setup Page'!$C$6+AVERAGE(Averages!H134:P134)*'Setup Page'!$D$6),IF(SUM(C134:P134)>0,AVERAGE(Averages!C134:P134),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"Math!C94","v":""},{"$f":"English!C94","v":""},{"$f":"Reading!C94","v":""},{"$f":"Phonics!C94","v":""},{"$f":"Spelling!C94","v":""},{"$f":"Science!C94","v":""},{"$f":"'Soc. Studies'!C94","v":""},{"$f":"Bible!C94","v":""},{"$f":"Memory!C94","v":""},{"$f":"Music!C94","v":""},{"$f":"Pen!C94","v":""},{"$f":"Art!C94","v":""},{"$f":"extra!C94","v":""},{"$f":"'extra 1'!C94","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U134:Y134)>0,SUM(Z134:AH134)>0),(AVERAGE(Averages!U134:Y134)*'Setup Page'!$C$6+AVERAGE(Averages!Z134:AH134)*'Setup Page'!$D$6),IF(SUM(U134:AH134)>0,AVERAGE(Averages!U134:AH134),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"Math!D94","v":""},{"$f":"English!D94","v":""},{"$f":"Reading!D94","v":""},{"$f":"Phonics!D94","v":""},{"$f":"Spelling!D94","v":""},{"$f":"Science!D94","v":""},{"$f":"'Soc. Studies'!D94","v":""},{"$f":"Bible!D94","v":""},{"$f":"Memory!D94","v":""},{"$f":"Music!D94","v":""},{"$f":"Pen!D94","v":""},{"$f":"Art!D94","v":""},{"$f":"extra!D94","v":""},{"$f":"'extra 1'!D94","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM134:AQ134)>0,SUM(AR134:AZ134)>0),(AVERAGE(Averages!AM134:AQ134)*'Setup Page'!$C$6+AVERAGE(Averages!AR134:AZ134)*'Setup Page'!$D$6),IF(SUM(AM134:AZ134)>0,AVERAGE(Averages!AM134:AZ134),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"Math!E94","v":""},{"$f":"English!E94","v":""},{"$f":"Reading!E94","v":""},{"$f":"Phonics!E94","v":""},{"$f":"Spelling!E94","v":""},{"$f":"Science!E94","v":""},{"$f":"'Soc. Studies'!E94","v":""},{"$f":"Bible!E94","v":""},{"$f":"Memory!E94","v":""},{"$f":"Music!E94","v":""},{"$f":"Pen!E94","v":""},{"$f":"Art!E94","v":""},{"$f":"extra!E94","v":""},{"$f":"'extra 1'!E94","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE134:BI134)>0,SUM(BJ134:BR134)>0),(AVERAGE(Averages!BE134:BI134)*'Setup Page'!$C$6+AVERAGE(Averages!BJ134:BR134)*'Setup Page'!$D$6),IF(SUM(BE134:BR134)>0,AVERAGE(Averages!BE134:BR134),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"Math!F94","v":""},{"$f":"English!F94","v":""},{"$f":"Reading!F94","v":""},{"$f":"Phonics!F94","v":""},{"$f":"Spelling!F94","v":""},{"$f":"Science!F94","v":""},{"$f":"'Soc. Studies'!F94","v":""},{"$f":"Bible!F94","v":""},{"$f":"Memory!F94","v":""},{"$f":"Music!F94","v":""},{"$f":"Pen!F94","v":""},{"$f":"Art!F94","v":""},{"$f":"extra!F94","v":""},{"$f":"'extra 1'!F94","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW134:CA134)>0,SUM(CB134:CJ134)>0),(AVERAGE(Averages!BW134:CA134)*'Setup Page'!$C$6+AVERAGE(Averages!CB134:CJ134)*'Setup Page'!$D$6),IF(SUM(BW134:CJ134)>0,AVERAGE(Averages!BW134:CJ134),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"Math!B96","v":""},{"$f":"English!B96","v":""},{"$f":"Reading!B96","v":""},{"$f":"Spelling!B96","v":""},{"$f":"Phonics!B96","v":""},{"$f":"Science!B96","v":""},{"$f":"'Soc. Studies'!B96","v":""},{"$f":"Bible!B96","v":""},{"$f":"Memory!B96","v":""},{"$f":"Music!B96","v":""},{"$f":"Pen!B96","v":""},{"$f":"Art!B96","v":""},{"$f":"extra!B96","v":""},{"$f":"'extra 1'!B96","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C137:G137)>0,SUM(H137:P137)>0),(AVERAGE(Averages!C137:G137)*'Setup Page'!$C$6+AVERAGE(Averages!H137:P137)*'Setup Page'!$D$6),IF(SUM(C137:P137)>0,AVERAGE(Averages!C137:P137),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"Math!C96","v":""},{"$f":"English!C96","v":""},{"$f":"Reading!C96","v":""},{"$f":"Phonics!C96","v":""},{"$f":"Spelling!C96","v":""},{"$f":"Science!C96","v":""},{"$f":"'Soc. Studies'!C96","v":""},{"$f":"Bible!C96","v":""},{"$f":"Memory!C96","v":""},{"$f":"Music!C96","v":""},{"$f":"Pen!C96","v":""},{"$f":"Art!C96","v":""},{"$f":"extra!C96","v":""},{"$f":"'extra 1'!C96","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U137:Y137)>0,SUM(Z137:AH137)>0),(AVERAGE(Averages!U137:Y137)*'Setup Page'!$C$6+AVERAGE(Averages!Z137:AH137)*'Setup Page'!$D$6),IF(SUM(U137:AH137)>0,AVERAGE(Averages!U137:AH137),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"Math!D96","v":""},{"$f":"English!D96","v":""},{"$f":"Reading!D96","v":""},{"$f":"Phonics!D96","v":""},{"$f":"Spelling!D96","v":""},{"$f":"Science!D96","v":""},{"$f":"'Soc. Studies'!D96","v":""},{"$f":"Bible!D96","v":""},{"$f":"Memory!D96","v":""},{"$f":"Music!D96","v":""},{"$f":"Pen!D96","v":""},{"$f":"Art!D96","v":""},{"$f":"extra!D96","v":""},{"$f":"'extra 1'!D96","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM137:AQ137)>0,SUM(AR137:AZ137)>0),(AVERAGE(Averages!AM137:AQ137)*'Setup Page'!$C$6+AVERAGE(Averages!AR137:AZ137)*'Setup Page'!$D$6),IF(SUM(AM137:AZ137)>0,AVERAGE(Averages!AM137:AZ137),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"Math!E96","v":""},{"$f":"English!E96","v":""},{"$f":"Reading!E96","v":""},{"$f":"Phonics!E96","v":""},{"$f":"Spelling!E96","v":""},{"$f":"Science!E96","v":""},{"$f":"'Soc. Studies'!E96","v":""},{"$f":"Bible!E96","v":""},{"$f":"Memory!E96","v":""},{"$f":"Music!E96","v":""},{"$f":"Pen!E96","v":""},{"$f":"Art!E96","v":""},{"$f":"extra!E96","v":""},{"$f":"'extra 1'!E96","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE137:BI137)>0,SUM(BJ137:BR137)>0),(AVERAGE(Averages!BE137:BI137)*'Setup Page'!$C$6+AVERAGE(Averages!BJ137:BR137)*'Setup Page'!$D$6),IF(SUM(BE137:BR137)>0,AVERAGE(Averages!BE137:BR137),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"Math!F96","v":""},{"$f":"English!F96","v":""},{"$f":"Reading!F96","v":""},{"$f":"Phonics!F96","v":""},{"$f":"Spelling!F96","v":""},{"$f":"Science!F96","v":""},{"$f":"'Soc. Studies'!F96","v":""},{"$f":"Bible!F96","v":""},{"$f":"Memory!F96","v":""},{"$f":"Music!F96","v":""},{"$f":"Pen!F96","v":""},{"$f":"Art!F96","v":""},{"$f":"extra!F96","v":""},{"$f":"'extra 1'!F96","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW137:CA137)>0,SUM(CB137:CJ137)>0),(AVERAGE(Averages!BW137:CA137)*'Setup Page'!$C$6+AVERAGE(Averages!CB137:CJ137)*'Setup Page'!$D$6),IF(SUM(BW137:CJ137)>0,AVERAGE(Averages!BW137:CJ137),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"Math!B98","v":""},{"$f":"English!B98","v":""},{"$f":"Reading!B98","v":""},{"$f":"Spelling!B98","v":""},{"$f":"Phonics!B98","v":""},{"$f":"Science!B98","v":""},{"$f":"'Soc. Studies'!B98","v":""},{"$f":"Bible!B98","v":""},{"$f":"Memory!B98","v":""},{"$f":"Music!B98","v":""},{"$f":"Pen!B98","v":""},{"$f":"Art!B98","v":""},{"$f":"extra!B98","v":""},{"$f":"'extra 1'!B98","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C140:G140)>0,SUM(H140:P140)>0),(AVERAGE(Averages!C140:G140)*'Setup Page'!$C$6+AVERAGE(Averages!H140:P140)*'Setup Page'!$D$6),IF(SUM(C140:P140)>0,AVERAGE(Averages!C140:P140),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"Math!C98","v":""},{"$f":"English!C98","v":""},{"$f":"Reading!C98","v":""},{"$f":"Phonics!C98","v":""},{"$f":"Spelling!C98","v":""},{"$f":"Science!C98","v":""},{"$f":"'Soc. Studies'!C98","v":""},{"$f":"Bible!C98","v":""},{"$f":"Memory!C98","v":""},{"$f":"Music!C98","v":""},{"$f":"Pen!C98","v":""},{"$f":"Art!C98","v":""},{"$f":"extra!C98","v":""},{"$f":"'extra 1'!C98","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U140:Y140)>0,SUM(Z140:AH140)>0),(AVERAGE(Averages!U140:Y140)*'Setup Page'!$C$6+AVERAGE(Averages!Z140:AH140)*'Setup Page'!$D$6),IF(SUM(U140:AH140)>0,AVERAGE(Averages!U140:AH140),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"Math!D98","v":""},{"$f":"English!D98","v":""},{"$f":"Reading!D98","v":""},{"$f":"Phonics!D98","v":""},{"$f":"Spelling!D98","v":""},{"$f":"Science!D98","v":""},{"$f":"'Soc. Studies'!D98","v":""},{"$f":"Bible!D98","v":""},{"$f":"Memory!D98","v":""},{"$f":"Music!D98","v":""},{"$f":"Pen!D98","v":""},{"$f":"Art!D98","v":""},{"$f":"extra!D98","v":""},{"$f":"'extra 1'!D98","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM140:AQ140)>0,SUM(AR140:AZ140)>0),(AVERAGE(Averages!AM140:AQ140)*'Setup Page'!$C$6+AVERAGE(Averages!AR140:AZ140)*'Setup Page'!$D$6),IF(SUM(AM140:AZ140)>0,AVERAGE(Averages!AM140:AZ140),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"Math!E98","v":""},{"$f":"English!E98","v":""},{"$f":"Reading!E98","v":""},{"$f":"Phonics!E98","v":""},{"$f":"Spelling!E98","v":""},{"$f":"Science!E98","v":""},{"$f":"'Soc. Studies'!E98","v":""},{"$f":"Bible!E98","v":""},{"$f":"Memory!E98","v":""},{"$f":"Music!E98","v":""},{"$f":"Pen!E98","v":""},{"$f":"Art!E98","v":""},{"$f":"extra!E98","v":""},{"$f":"'extra 1'!E98","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE140:BI140)>0,SUM(BJ140:BR140)>0),(AVERAGE(Averages!BE140:BI140)*'Setup Page'!$C$6+AVERAGE(Averages!BJ140:BR140)*'Setup Page'!$D$6),IF(SUM(BE140:BR140)>0,AVERAGE(Averages!BE140:BR140),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"Math!F98","v":""},{"$f":"English!F98","v":""},{"$f":"Reading!F98","v":""},{"$f":"Phonics!F98","v":""},{"$f":"Spelling!F98","v":""},{"$f":"Science!F98","v":""},{"$f":"'Soc. Studies'!F98","v":""},{"$f":"Bible!F98","v":""},{"$f":"Memory!F98","v":""},{"$f":"Music!F98","v":""},{"$f":"Pen!F98","v":""},{"$f":"Art!F98","v":""},{"$f":"extra!F98","v":""},{"$f":"'extra 1'!F98","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW140:CA140)>0,SUM(CB140:CJ140)>0),(AVERAGE(Averages!BW140:CA140)*'Setup Page'!$C$6+AVERAGE(Averages!CB140:CJ140)*'Setup Page'!$D$6),IF(SUM(BW140:CJ140)>0,AVERAGE(Averages!BW140:CJ140),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"Math!B100","v":""},{"$f":"English!B100","v":""},{"$f":"Reading!B100","v":""},{"$f":"Spelling!B100","v":""},{"$f":"Phonics!B100","v":""},{"$f":"Science!B100","v":""},{"$f":"'Soc. Studies'!B100","v":""},{"$f":"Bible!B100","v":""},{"$f":"Memory!B100","v":""},{"$f":"Music!B100","v":""},{"$f":"Pen!B100","v":""},{"$f":"Art!B100","v":""},{"$f":"extra!B100","v":""},{"$f":"'extra 1'!B100","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C143:G143)>0,SUM(H143:P143)>0),(AVERAGE(Averages!C143:G143)*'Setup Page'!$C$6+AVERAGE(Averages!H143:P143)*'Setup Page'!$D$6),IF(SUM(C143:P143)>0,AVERAGE(Averages!C143:P143),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"Math!C100","v":""},{"$f":"English!C100","v":""},{"$f":"Reading!C100","v":""},{"$f":"Phonics!C100","v":""},{"$f":"Spelling!C100","v":""},{"$f":"Science!C100","v":""},{"$f":"'Soc. Studies'!C100","v":""},{"$f":"Bible!C100","v":""},{"$f":"Memory!C100","v":""},{"$f":"Music!C100","v":""},{"$f":"Pen!C100","v":""},{"$f":"Art!C100","v":""},{"$f":"extra!C100","v":""},{"$f":"'extra 1'!C100","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U143:Y143)>0,SUM(Z143:AH143)>0),(AVERAGE(Averages!U143:Y143)*'Setup Page'!$C$6+AVERAGE(Averages!Z143:AH143)*'Setup Page'!$D$6),IF(SUM(U143:AH143)>0,AVERAGE(Averages!U143:AH143),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"Math!D100","v":""},{"$f":"English!D100","v":""},{"$f":"Reading!D100","v":""},{"$f":"Phonics!D100","v":""},{"$f":"Spelling!D100","v":""},{"$f":"Science!D100","v":""},{"$f":"'Soc. Studies'!D100","v":""},{"$f":"Bible!D100","v":""},{"$f":"Memory!D100","v":""},{"$f":"Music!D100","v":""},{"$f":"Pen!D100","v":""},{"$f":"Art!D100","v":""},{"$f":"extra!D100","v":""},{"$f":"'extra 1'!D100","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM143:AQ143)>0,SUM(AR143:AZ143)>0),(AVERAGE(Averages!AM143:AQ143)*'Setup Page'!$C$6+AVERAGE(Averages!AR143:AZ143)*'Setup Page'!$D$6),IF(SUM(AM143:AZ143)>0,AVERAGE(Averages!AM143:AZ143),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"Math!E100","v":""},{"$f":"English!E100","v":""},{"$f":"Reading!E100","v":""},{"$f":"Phonics!E100","v":""},{"$f":"Spelling!E100","v":""},{"$f":"Science!E100","v":""},{"$f":"'Soc. Studies'!E100","v":""},{"$f":"Bible!E100","v":""},{"$f":"Memory!E100","v":""},{"$f":"Music!E100","v":""},{"$f":"Pen!E100","v":""},{"$f":"Art!E100","v":""},{"$f":"extra!E100","v":""},{"$f":"'extra 1'!E100","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE143:BI143)>0,SUM(BJ143:BR143)>0),(AVERAGE(Averages!BE143:BI143)*'Setup Page'!$C$6+AVERAGE(Averages!BJ143:BR143)*'Setup Page'!$D$6),IF(SUM(BE143:BR143)>0,AVERAGE(Averages!BE143:BR143),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"Math!F100","v":""},{"$f":"English!F100","v":""},{"$f":"Reading!F100","v":""},{"$f":"Phonics!F100","v":""},{"$f":"Spelling!F100","v":""},{"$f":"Science!F100","v":""},{"$f":"'Soc. Studies'!F100","v":""},{"$f":"Bible!F100","v":""},{"$f":"Memory!F100","v":""},{"$f":"Music!F100","v":""},{"$f":"Pen!F100","v":""},{"$f":"Art!F100","v":""},{"$f":"extra!F100","v":""},{"$f":"'extra 1'!F100","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW143:CA143)>0,SUM(CB143:CJ143)>0),(AVERAGE(Averages!BW143:CA143)*'Setup Page'!$C$6+AVERAGE(Averages!CB143:CJ143)*'Setup Page'!$D$6),IF(SUM(BW143:CJ143)>0,AVERAGE(Averages!BW143:CJ143),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$M$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"Math!B102","v":""},{"$f":"English!B102","v":""},{"$f":"Reading!B102","v":""},{"$f":"Spelling!B102","v":""},{"$f":"Phonics!B102","v":""},{"$f":"Science!B102","v":""},{"$f":"'Soc. Studies'!B102","v":""},{"$f":"Bible!B102","v":""},{"$f":"Memory!B102","v":""},{"$f":"Music!B102","v":""},{"$f":"Pen!B102","v":""},{"$f":"Art!B102","v":""},{"$f":"extra!B102","v":""},{"$f":"'extra 1'!B102","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C146:G146)>0,SUM(H146:P146)>0),(AVERAGE(Averages!C146:G146)*'Setup Page'!$C$6+AVERAGE(Averages!H146:P146)*'Setup Page'!$D$6),IF(SUM(C146:P146)>0,AVERAGE(Averages!C146:P146),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"Math!C102","v":""},{"$f":"English!C102","v":""},{"$f":"Reading!C102","v":""},{"$f":"Phonics!C102","v":""},{"$f":"Spelling!C102","v":""},{"$f":"Science!C102","v":""},{"$f":"'Soc. Studies'!C102","v":""},{"$f":"Bible!C102","v":""},{"$f":"Memory!C102","v":""},{"$f":"Music!C102","v":""},{"$f":"Pen!C102","v":""},{"$f":"Art!C102","v":""},{"$f":"extra!C102","v":""},{"$f":"'extra 1'!C102","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U146:Y146)>0,SUM(Z146:AH146)>0),(AVERAGE(Averages!U146:Y146)*'Setup Page'!$C$6+AVERAGE(Averages!Z146:AH146)*'Setup Page'!$D$6),IF(SUM(U146:AH146)>0,AVERAGE(Averages!U146:AH146),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"Math!D102","v":""},{"$f":"English!D102","v":""},{"$f":"Reading!D102","v":""},{"$f":"Phonics!D102","v":""},{"$f":"Spelling!D102","v":""},{"$f":"Science!D102","v":""},{"$f":"'Soc. Studies'!D102","v":""},{"$f":"Bible!D102","v":""},{"$f":"Memory!D102","v":""},{"$f":"Music!D102","v":""},{"$f":"Pen!D102","v":""},{"$f":"Art!D102","v":""},{"$f":"extra!D102","v":""},{"$f":"'extra 1'!D102","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM146:AQ146)>0,SUM(AR146:AZ146)>0),(AVERAGE(Averages!AM146:AQ146)*'Setup Page'!$C$6+AVERAGE(Averages!AR146:AZ146)*'Setup Page'!$D$6),IF(SUM(AM146:AZ146)>0,AVERAGE(Averages!AM146:AZ146),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"Math!E102","v":""},{"$f":"English!E102","v":""},{"$f":"Reading!E102","v":""},{"$f":"Phonics!E102","v":""},{"$f":"Spelling!E102","v":""},{"$f":"Science!E102","v":""},{"$f":"'Soc. Studies'!E102","v":""},{"$f":"Bible!E102","v":""},{"$f":"Memory!E102","v":""},{"$f":"Music!E102","v":""},{"$f":"Pen!E102","v":""},{"$f":"Art!E102","v":""},{"$f":"extra!E102","v":""},{"$f":"'extra 1'!E102","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE146:BI146)>0,SUM(BJ146:BR146)>0),(AVERAGE(Averages!BE146:BI146)*'Setup Page'!$C$6+AVERAGE(Averages!BJ146:BR146)*'Setup Page'!$D$6),IF(SUM(BE146:BR146)>0,AVERAGE(Averages!BE146:BR146),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"Math!F102","v":""},{"$f":"English!F102","v":""},{"$f":"Reading!F102","v":""},{"$f":"Phonics!F102","v":""},{"$f":"Spelling!F102","v":""},{"$f":"Science!F102","v":""},{"$f":"'Soc. Studies'!F102","v":""},{"$f":"Bible!F102","v":""},{"$f":"Memory!F102","v":""},{"$f":"Music!F102","v":""},{"$f":"Pen!F102","v":""},{"$f":"Art!F102","v":""},{"$f":"extra!F102","v":""},{"$f":"'extra 1'!F102","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW146:CA146)>0,SUM(CB146:CJ146)>0),(AVERAGE(Averages!BW146:CA146)*'Setup Page'!$C$6+AVERAGE(Averages!CB146:CJ146)*'Setup Page'!$D$6),IF(SUM(BW146:CJ146)>0,AVERAGE(Averages!BW146:CJ146),\"\"))","v":""}]
[]
[{"$f":"IF(B150=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$f":"IF(B150=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B150=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"Math!B109","v":""},{"$f":"English!B109","v":""},{"$f":"Reading!B109","v":""},{"$f":"Spelling!B109","v":""},{"$f":"Phonics!B109","v":""},{"$f":"Science!B109","v":""},{"$f":"'Soc. Studies'!B109","v":""},{"$f":"Bible!B109","v":""},{"$f":"Memory!B109","v":""},{"$f":"Music!B109","v":""},{"$f":"Pen!B109","v":""},{"$f":"Art!B109","v":""},{"$f":"extra!B109","v":""},{"$f":"'extra 1'!B109","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C150:G150)>0,SUM(H150:P150)>0),(AVERAGE(Averages!C150:G150)*'Setup Page'!$C$6+AVERAGE(Averages!H150:P150)*'Setup Page'!$D$6),IF(SUM(C150:P150)>0,AVERAGE(Averages!C150:P150),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"Math!C109","v":""},{"$f":"English!C109","v":""},{"$f":"Reading!C109","v":""},{"$f":"Phonics!C109","v":""},{"$f":"Spelling!C109","v":""},{"$f":"Science!C109","v":""},{"$f":"'Soc. Studies'!C109","v":""},{"$f":"Bible!C109","v":""},{"$f":"Memory!C109","v":""},{"$f":"Music!C109","v":""},{"$f":"Pen!C109","v":""},{"$f":"Art!C109","v":""},{"$f":"extra!C109","v":""},{"$f":"'extra 1'!C109","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U150:Y150)>0,SUM(Z150:AH150)>0),(AVERAGE(Averages!U150:Y150)*'Setup Page'!$C$6+AVERAGE(Averages!Z150:AH150)*'Setup Page'!$D$6),IF(SUM(U150:AH150)>0,AVERAGE(Averages!U150:AH150),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"Math!D109","v":""},{"$f":"English!D109","v":""},{"$f":"Reading!D109","v":""},{"$f":"Phonics!D109","v":""},{"$f":"Spelling!D109","v":""},{"$f":"Science!D109","v":""},{"$f":"'Soc. Studies'!D109","v":""},{"$f":"Bible!D109","v":""},{"$f":"Memory!D109","v":""},{"$f":"Music!D109","v":""},{"$f":"Pen!D109","v":""},{"$f":"Art!D109","v":""},{"$f":"extra!D109","v":""},{"$f":"'extra 1'!D109","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM150:AQ150)>0,SUM(AR150:AZ150)>0),(AVERAGE(Averages!AM150:AQ150)*'Setup Page'!$C$6+AVERAGE(Averages!AR150:AZ150)*'Setup Page'!$D$6),IF(SUM(AM150:AZ150)>0,AVERAGE(Averages!AM150:AZ150),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"Math!E109","v":""},{"$f":"English!E109","v":""},{"$f":"Reading!E109","v":""},{"$f":"Phonics!E109","v":""},{"$f":"Spelling!E109","v":""},{"$f":"Science!E109","v":""},{"$f":"'Soc. Studies'!E109","v":""},{"$f":"Bible!E109","v":""},{"$f":"Memory!E109","v":""},{"$f":"Music!E109","v":""},{"$f":"Pen!E109","v":""},{"$f":"Art!E109","v":""},{"$f":"extra!E109","v":""},{"$f":"'extra 1'!E109","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE150:BI150)>0,SUM(BJ150:BR150)>0),(AVERAGE(Averages!BE150:BI150)*'Setup Page'!$C$6+AVERAGE(Averages!BJ150:BR150)*'Setup Page'!$D$6),IF(SUM(BE150:BR150)>0,AVERAGE(Averages!BE150:BR150),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"Math!F109","v":""},{"$f":"English!F109","v":""},{"$f":"Reading!F109","v":""},{"$f":"Phonics!F109","v":""},{"$f":"Spelling!F109","v":""},{"$f":"Science!F109","v":""},{"$f":"'Soc. Studies'!F109","v":""},{"$f":"Bible!F109","v":""},{"$f":"Memory!F109","v":""},{"$f":"Music!F109","v":""},{"$f":"Pen!F109","v":""},{"$f":"Art!F109","v":""},{"$f":"extra!F109","v":""},{"$f":"'extra 1'!F109","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW150:CA150)>0,SUM(CB150:CJ150)>0),(AVERAGE(Averages!BW150:CA150)*'Setup Page'!$C$6+AVERAGE(Averages!CB150:CJ150)*'Setup Page'!$D$6),IF(SUM(BW150:CJ150)>0,AVERAGE(Averages!BW150:CJ150),\"\"))","v":""}]
[{"$f":"IF(B153=\"\",\"EMPTY\",\"\")","v":"EMPTY"}]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
[{"$f":"IF(B153=\"\",\"EMPTY\",\"\")","v":"EMPTY"},{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"Math!B111","v":""},{"$f":"English!B111","v":""},{"$f":"Reading!B111","v":""},{"$f":"Spelling!B111","v":""},{"$f":"Phonics!B111","v":""},{"$f":"Science!B111","v":""},{"$f":"'Soc. Studies'!B111","v":""},{"$f":"Bible!B111","v":""},{"$f":"Memory!B111","v":""},{"$f":"Music!B111","v":""},{"$f":"Pen!B111","v":""},{"$f":"Art!B111","v":""},{"$f":"extra!B111","v":""},{"$f":"'extra 1'!B111","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C153:G153)>0,SUM(H153:P153)>0),(AVERAGE(Averages!C153:G153)*'Setup Page'!$C$6+AVERAGE(Averages!H153:P153)*'Setup Page'!$D$6),IF(SUM(C153:P153)>0,AVERAGE(Averages!C153:P153),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"Math!C111","v":""},{"$f":"English!C111","v":""},{"$f":"Reading!C111","v":""},{"$f":"Phonics!C111","v":""},{"$f":"Spelling!C111","v":""},{"$f":"Science!C111","v":""},{"$f":"'Soc. Studies'!C111","v":""},{"$f":"Bible!C111","v":""},{"$f":"Memory!C111","v":""},{"$f":"Music!C111","v":""},{"$f":"Pen!C111","v":""},{"$f":"Art!C111","v":""},{"$f":"extra!C111","v":""},{"$f":"'extra 1'!C111","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U153:Y153)>0,SUM(Z153:AH153)>0),(AVERAGE(Averages!U153:Y153)*'Setup Page'!$C$6+AVERAGE(Averages!Z153:AH153)*'Setup Page'!$D$6),IF(SUM(U153:AH153)>0,AVERAGE(Averages!U153:AH153),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"Math!D111","v":""},{"$f":"English!D111","v":""},{"$f":"Reading!D111","v":""},{"$f":"Phonics!D111","v":""},{"$f":"Spelling!D111","v":""},{"$f":"Science!D111","v":""},{"$f":"'Soc. Studies'!D111","v":""},{"$f":"Bible!D111","v":""},{"$f":"Memory!D111","v":""},{"$f":"Music!D111","v":""},{"$f":"Pen!D111","v":""},{"$f":"Art!D111","v":""},{"$f":"extra!D111","v":""},{"$f":"'extra 1'!D111","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM153:AQ153)>0,SUM(AR153:AZ153)>0),(AVERAGE(Averages!AM153:AQ153)*'Setup Page'!$C$6+AVERAGE(Averages!AR153:AZ153)*'Setup Page'!$D$6),IF(SUM(AM153:AZ153)>0,AVERAGE(Averages!AM153:AZ153),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"Math!E111","v":""},{"$f":"English!E111","v":""},{"$f":"Reading!E111","v":""},{"$f":"Phonics!E111","v":""},{"$f":"Spelling!E111","v":""},{"$f":"Science!E111","v":""},{"$f":"'Soc. Studies'!E111","v":""},{"$f":"Bible!E111","v":""},{"$f":"Memory!E111","v":""},{"$f":"Music!E111","v":""},{"$f":"Pen!E111","v":""},{"$f":"Art!E111","v":""},{"$f":"extra!E111","v":""},{"$f":"'extra 1'!E111","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE153:BI153)>0,SUM(BJ153:BR153)>0),(AVERAGE(Averages!BE153:BI153)*'Setup Page'!$C$6+AVERAGE(Averages!BJ153:BR153)*'Setup Page'!$D$6),IF(SUM(BE153:BR153)>0,AVERAGE(Averages!BE153:BR153),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"Math!F111","v":""},{"$f":"English!F111","v":""},{"$f":"Reading!F111","v":""},{"$f":"Phonics!F111","v":""},{"$f":"Spelling!F111","v":""},{"$f":"Science!F111","v":""},{"$f":"'Soc. Studies'!F111","v":""},{"$f":"Bible!F111","v":""},{"$f":"Memory!F111","v":""},{"$f":"Music!F111","v":""},{"$f":"Pen!F111","v":""},{"$f":"Art!F111","v":""},{"$f":"extra!F111","v":""},{"$f":"'extra 1'!F111","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW153:CA153)>0,SUM(CB153:CJ153)>0),(AVERAGE(Averages!BW153:CA153)*'Setup Page'!$C$6+AVERAGE(Averages!CB153:CJ153)*'Setup Page'!$D$6),IF(SUM(BW153:CJ153)>0,AVERAGE(Averages!BW153:CJ153),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"Math!B113","v":""},{"$f":"English!B113","v":""},{"$f":"Reading!B113","v":""},{"$f":"Spelling!B113","v":""},{"$f":"Phonics!B113","v":""},{"$f":"Science!B113","v":""},{"$f":"'Soc. Studies'!B113","v":""},{"$f":"Bible!B113","v":""},{"$f":"Memory!B113","v":""},{"$f":"Music!B113","v":""},{"$f":"Pen!B113","v":""},{"$f":"Art!B113","v":""},{"$f":"extra!B113","v":""},{"$f":"'extra 1'!B113","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C156:G156)>0,SUM(H156:P156)>0),(AVERAGE(Averages!C156:G156)*'Setup Page'!$C$6+AVERAGE(Averages!H156:P156)*'Setup Page'!$D$6),IF(SUM(C156:P156)>0,AVERAGE(Averages!C156:P156),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"Math!C113","v":""},{"$f":"English!C113","v":""},{"$f":"Reading!C113","v":""},{"$f":"Phonics!C113","v":""},{"$f":"Spelling!C113","v":""},{"$f":"Science!C113","v":""},{"$f":"'Soc. Studies'!C113","v":""},{"$f":"Bible!C113","v":""},{"$f":"Memory!C113","v":""},{"$f":"Music!C113","v":""},{"$f":"Pen!C113","v":""},{"$f":"Art!C113","v":""},{"$f":"extra!C113","v":""},{"$f":"'extra 1'!C113","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U156:Y156)>0,SUM(Z156:AH156)>0),(AVERAGE(Averages!U156:Y156)*'Setup Page'!$C$6+AVERAGE(Averages!Z156:AH156)*'Setup Page'!$D$6),IF(SUM(U156:AH156)>0,AVERAGE(Averages!U156:AH156),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"Math!D113","v":""},{"$f":"English!D113","v":""},{"$f":"Reading!D113","v":""},{"$f":"Phonics!D113","v":""},{"$f":"Spelling!D113","v":""},{"$f":"Science!D113","v":""},{"$f":"'Soc. Studies'!D113","v":""},{"$f":"Bible!D113","v":""},{"$f":"Memory!D113","v":""},{"$f":"Music!D113","v":""},{"$f":"Pen!D113","v":""},{"$f":"Art!D113","v":""},{"$f":"extra!D113","v":""},{"$f":"'extra 1'!D113","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM156:AQ156)>0,SUM(AR156:AZ156)>0),(AVERAGE(Averages!AM156:AQ156)*'Setup Page'!$C$6+AVERAGE(Averages!AR156:AZ156)*'Setup Page'!$D$6),IF(SUM(AM156:AZ156)>0,AVERAGE(Averages!AM156:AZ156),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"Math!E113","v":""},{"$f":"English!E113","v":""},{"$f":"Reading!E113","v":""},{"$f":"Phonics!E113","v":""},{"$f":"Spelling!E113","v":""},{"$f":"Science!E113","v":""},{"$f":"'Soc. Studies'!E113","v":""},{"$f":"Bible!E113","v":""},{"$f":"Memory!E113","v":""},{"$f":"Music!E113","v":""},{"$f":"Pen!E113","v":""},{"$f":"Art!E113","v":""},{"$f":"extra!E113","v":""},{"$f":"'extra 1'!E113","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE156:BI156)>0,SUM(BJ156:BR156)>0),(AVERAGE(Averages!BE156:BI156)*'Setup Page'!$C$6+AVERAGE(Averages!BJ156:BR156)*'Setup Page'!$D$6),IF(SUM(BE156:BR156)>0,AVERAGE(Averages!BE156:BR156),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"Math!F113","v":""},{"$f":"English!F113","v":""},{"$f":"Reading!F113","v":""},{"$f":"Phonics!F113","v":""},{"$f":"Spelling!F113","v":""},{"$f":"Science!F113","v":""},{"$f":"'Soc. Studies'!F113","v":""},{"$f":"Bible!F113","v":""},{"$f":"Memory!F113","v":""},{"$f":"Music!F113","v":""},{"$f":"Pen!F113","v":""},{"$f":"Art!F113","v":""},{"$f":"extra!F113","v":""},{"$f":"'extra 1'!F113","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW156:CA156)>0,SUM(CB156:CJ156)>0),(AVERAGE(Averages!BW156:CA156)*'Setup Page'!$C$6+AVERAGE(Averages!CB156:CJ156)*'Setup Page'!$D$6),IF(SUM(BW156:CJ156)>0,AVERAGE(Averages!BW156:CJ156),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"Math!B115","v":""},{"$f":"English!B115","v":""},{"$f":"Reading!B115","v":""},{"$f":"Spelling!B115","v":""},{"$f":"Phonics!B115","v":""},{"$f":"Science!B115","v":""},{"$f":"'Soc. Studies'!B115","v":""},{"$f":"Bible!B115","v":""},{"$f":"Memory!B115","v":""},{"$f":"Music!B115","v":""},{"$f":"Pen!B115","v":""},{"$f":"Art!B115","v":""},{"$f":"extra!B115","v":""},{"$f":"'extra 1'!B115","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C159:G159)>0,SUM(H159:P159)>0),(AVERAGE(Averages!C159:G159)*'Setup Page'!$C$6+AVERAGE(Averages!H159:P159)*'Setup Page'!$D$6),IF(SUM(C159:P159)>0,AVERAGE(Averages!C159:P159),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"Math!C115","v":""},{"$f":"English!C115","v":""},{"$f":"Reading!C115","v":""},{"$f":"Phonics!C115","v":""},{"$f":"Spelling!C115","v":""},{"$f":"Science!C115","v":""},{"$f":"'Soc. Studies'!C115","v":""},{"$f":"Bible!C115","v":""},{"$f":"Memory!C115","v":""},{"$f":"Music!C115","v":""},{"$f":"Pen!C115","v":""},{"$f":"Art!C115","v":""},{"$f":"extra!C115","v":""},{"$f":"'extra 1'!C115","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U159:Y159)>0,SUM(Z159:AH159)>0),(AVERAGE(Averages!U159:Y159)*'Setup Page'!$C$6+AVERAGE(Averages!Z159:AH159)*'Setup Page'!$D$6),IF(SUM(U159:AH159)>0,AVERAGE(Averages!U159:AH159),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"Math!D115","v":""},{"$f":"English!D115","v":""},{"$f":"Reading!D115","v":""},{"$f":"Phonics!D115","v":""},{"$f":"Spelling!D115","v":""},{"$f":"Science!D115","v":""},{"$f":"'Soc. Studies'!D115","v":""},{"$f":"Bible!D115","v":""},{"$f":"Memory!D115","v":""},{"$f":"Music!D115","v":""},{"$f":"Pen!D115","v":""},{"$f":"Art!D115","v":""},{"$f":"extra!D115","v":""},{"$f":"'extra 1'!D115","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM159:AQ159)>0,SUM(AR159:AZ159)>0),(AVERAGE(Averages!AM159:AQ159)*'Setup Page'!$C$6+AVERAGE(Averages!AR159:AZ159)*'Setup Page'!$D$6),IF(SUM(AM159:AZ159)>0,AVERAGE(Averages!AM159:AZ159),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"Math!E115","v":""},{"$f":"English!E115","v":""},{"$f":"Reading!E115","v":""},{"$f":"Phonics!E115","v":""},{"$f":"Spelling!E115","v":""},{"$f":"Science!E115","v":""},{"$f":"'Soc. Studies'!E115","v":""},{"$f":"Bible!E115","v":""},{"$f":"Memory!E115","v":""},{"$f":"Music!E115","v":""},{"$f":"Pen!E115","v":""},{"$f":"Art!E115","v":""},{"$f":"extra!E115","v":""},{"$f":"'extra 1'!E115","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE159:BI159)>0,SUM(BJ159:BR159)>0),(AVERAGE(Averages!BE159:BI159)*'Setup Page'!$C$6+AVERAGE(Averages!BJ159:BR159)*'Setup Page'!$D$6),IF(SUM(BE159:BR159)>0,AVERAGE(Averages!BE159:BR159),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"Math!F115","v":""},{"$f":"English!F115","v":""},{"$f":"Reading!F115","v":""},{"$f":"Phonics!F115","v":""},{"$f":"Spelling!F115","v":""},{"$f":"Science!F115","v":""},{"$f":"'Soc. Studies'!F115","v":""},{"$f":"Bible!F115","v":""},{"$f":"Memory!F115","v":""},{"$f":"Music!F115","v":""},{"$f":"Pen!F115","v":""},{"$f":"Art!F115","v":""},{"$f":"extra!F115","v":""},{"$f":"'extra 1'!F115","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW159:CA159)>0,SUM(CB159:CJ159)>0),(AVERAGE(Averages!BW159:CA159)*'Setup Page'!$C$6+AVERAGE(Averages!CB159:CJ159)*'Setup Page'!$D$6),IF(SUM(BW159:CJ159)>0,AVERAGE(Averages!BW159:CJ159),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"Math!B117","v":""},{"$f":"English!B117","v":""},{"$f":"Reading!B117","v":""},{"$f":"Spelling!B117","v":""},{"$f":"Phonics!B117","v":""},{"$f":"Science!B117","v":""},{"$f":"'Soc. Studies'!B117","v":""},{"$f":"Bible!B117","v":""},{"$f":"Memory!B117","v":""},{"$f":"Music!B117","v":""},{"$f":"Pen!B117","v":""},{"$f":"Art!B117","v":""},{"$f":"extra!B117","v":""},{"$f":"'extra 1'!B117","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C162:G162)>0,SUM(H162:P162)>0),(AVERAGE(Averages!C162:G162)*'Setup Page'!$C$6+AVERAGE(Averages!H162:P162)*'Setup Page'!$D$6),IF(SUM(C162:P162)>0,AVERAGE(Averages!C162:P162),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"Math!C117","v":""},{"$f":"English!C117","v":""},{"$f":"Reading!C117","v":""},{"$f":"Phonics!C117","v":""},{"$f":"Spelling!C117","v":""},{"$f":"Science!C117","v":""},{"$f":"'Soc. Studies'!C117","v":""},{"$f":"Bible!C117","v":""},{"$f":"Memory!C117","v":""},{"$f":"Music!C117","v":""},{"$f":"Pen!C117","v":""},{"$f":"Art!C117","v":""},{"$f":"extra!C117","v":""},{"$f":"'extra 1'!C117","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U162:Y162)>0,SUM(Z162:AH162)>0),(AVERAGE(Averages!U162:Y162)*'Setup Page'!$C$6+AVERAGE(Averages!Z162:AH162)*'Setup Page'!$D$6),IF(SUM(U162:AH162)>0,AVERAGE(Averages!U162:AH162),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"Math!D117","v":""},{"$f":"English!D117","v":""},{"$f":"Reading!D117","v":""},{"$f":"Phonics!D117","v":""},{"$f":"Spelling!D117","v":""},{"$f":"Science!D117","v":""},{"$f":"'Soc. Studies'!D117","v":""},{"$f":"Bible!D117","v":""},{"$f":"Memory!D117","v":""},{"$f":"Music!D117","v":""},{"$f":"Pen!D117","v":""},{"$f":"Art!D117","v":""},{"$f":"extra!D117","v":""},{"$f":"'extra 1'!D117","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM162:AQ162)>0,SUM(AR162:AZ162)>0),(AVERAGE(Averages!AM162:AQ162)*'Setup Page'!$C$6+AVERAGE(Averages!AR162:AZ162)*'Setup Page'!$D$6),IF(SUM(AM162:AZ162)>0,AVERAGE(Averages!AM162:AZ162),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"Math!E117","v":""},{"$f":"English!E117","v":""},{"$f":"Reading!E117","v":""},{"$f":"Phonics!E117","v":""},{"$f":"Spelling!E117","v":""},{"$f":"Science!E117","v":""},{"$f":"'Soc. Studies'!E117","v":""},{"$f":"Bible!E117","v":""},{"$f":"Memory!E117","v":""},{"$f":"Music!E117","v":""},{"$f":"Pen!E117","v":""},{"$f":"Art!E117","v":""},{"$f":"extra!E117","v":""},{"$f":"'extra 1'!E117","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE162:BI162)>0,SUM(BJ162:BR162)>0),(AVERAGE(Averages!BE162:BI162)*'Setup Page'!$C$6+AVERAGE(Averages!BJ162:BR162)*'Setup Page'!$D$6),IF(SUM(BE162:BR162)>0,AVERAGE(Averages!BE162:BR162),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"Math!F117","v":""},{"$f":"English!F117","v":""},{"$f":"Reading!F117","v":""},{"$f":"Phonics!F117","v":""},{"$f":"Spelling!F117","v":""},{"$f":"Science!F117","v":""},{"$f":"'Soc. Studies'!F117","v":""},{"$f":"Bible!F117","v":""},{"$f":"Memory!F117","v":""},{"$f":"Music!F117","v":""},{"$f":"Pen!F117","v":""},{"$f":"Art!F117","v":""},{"$f":"extra!F117","v":""},{"$f":"'extra 1'!F117","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW162:CA162)>0,SUM(CB162:CJ162)>0),(AVERAGE(Averages!BW162:CA162)*'Setup Page'!$C$6+AVERAGE(Averages!CB162:CJ162)*'Setup Page'!$D$6),IF(SUM(BW162:CJ162)>0,AVERAGE(Averages!BW162:CJ162),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"Math!B119","v":""},{"$f":"English!B119","v":""},{"$f":"Reading!B119","v":""},{"$f":"Spelling!B119","v":""},{"$f":"Phonics!B119","v":""},{"$f":"Science!B119","v":""},{"$f":"'Soc. Studies'!B119","v":""},{"$f":"Bible!B119","v":""},{"$f":"Memory!B119","v":""},{"$f":"Music!B119","v":""},{"$f":"Pen!B119","v":""},{"$f":"Art!B119","v":""},{"$f":"extra!B119","v":""},{"$f":"'extra 1'!B119","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C165:G165)>0,SUM(H165:P165)>0),(AVERAGE(Averages!C165:G165)*'Setup Page'!$C$6+AVERAGE(Averages!H165:P165)*'Setup Page'!$D$6),IF(SUM(C165:P165)>0,AVERAGE(Averages!C165:P165),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"Math!C119","v":""},{"$f":"English!C119","v":""},{"$f":"Reading!C119","v":""},{"$f":"Phonics!C119","v":""},{"$f":"Spelling!C119","v":""},{"$f":"Science!C119","v":""},{"$f":"'Soc. Studies'!C119","v":""},{"$f":"Bible!C119","v":""},{"$f":"Memory!C119","v":""},{"$f":"Music!C119","v":""},{"$f":"Pen!C119","v":""},{"$f":"Art!C119","v":""},{"$f":"extra!C119","v":""},{"$f":"'extra 1'!C119","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U165:Y165)>0,SUM(Z165:AH165)>0),(AVERAGE(Averages!U165:Y165)*'Setup Page'!$C$6+AVERAGE(Averages!Z165:AH165)*'Setup Page'!$D$6),IF(SUM(U165:AH165)>0,AVERAGE(Averages!U165:AH165),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"Math!D119","v":""},{"$f":"English!D119","v":""},{"$f":"Reading!D119","v":""},{"$f":"Phonics!D119","v":""},{"$f":"Spelling!D119","v":""},{"$f":"Science!D119","v":""},{"$f":"'Soc. Studies'!D119","v":""},{"$f":"Bible!D119","v":""},{"$f":"Memory!D119","v":""},{"$f":"Music!D119","v":""},{"$f":"Pen!D119","v":""},{"$f":"Art!D119","v":""},{"$f":"extra!D119","v":""},{"$f":"'extra 1'!D119","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM165:AQ165)>0,SUM(AR165:AZ165)>0),(AVERAGE(Averages!AM165:AQ165)*'Setup Page'!$C$6+AVERAGE(Averages!AR165:AZ165)*'Setup Page'!$D$6),IF(SUM(AM165:AZ165)>0,AVERAGE(Averages!AM165:AZ165),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"Math!E119","v":""},{"$f":"English!E119","v":""},{"$f":"Reading!E119","v":""},{"$f":"Phonics!E119","v":""},{"$f":"Spelling!E119","v":""},{"$f":"Science!E119","v":""},{"$f":"'Soc. Studies'!E119","v":""},{"$f":"Bible!E119","v":""},{"$f":"Memory!E119","v":""},{"$f":"Music!E119","v":""},{"$f":"Pen!E119","v":""},{"$f":"Art!E119","v":""},{"$f":"extra!E119","v":""},{"$f":"'extra 1'!E119","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE165:BI165)>0,SUM(BJ165:BR165)>0),(AVERAGE(Averages!BE165:BI165)*'Setup Page'!$C$6+AVERAGE(Averages!BJ165:BR165)*'Setup Page'!$D$6),IF(SUM(BE165:BR165)>0,AVERAGE(Averages!BE165:BR165),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"Math!F119","v":""},{"$f":"English!F119","v":""},{"$f":"Reading!F119","v":""},{"$f":"Phonics!F119","v":""},{"$f":"Spelling!F119","v":""},{"$f":"Science!F119","v":""},{"$f":"'Soc. Studies'!F119","v":""},{"$f":"Bible!F119","v":""},{"$f":"Memory!F119","v":""},{"$f":"Music!F119","v":""},{"$f":"Pen!F119","v":""},{"$f":"Art!F119","v":""},{"$f":"extra!F119","v":""},{"$f":"'extra 1'!F119","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW165:CA165)>0,SUM(CB165:CJ165)>0),(AVERAGE(Averages!BW165:CA165)*'Setup Page'!$C$6+AVERAGE(Averages!CB165:CJ165)*'Setup Page'!$D$6),IF(SUM(BW165:CJ165)>0,AVERAGE(Averages!BW165:CJ165),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"Math!B121","v":""},{"$f":"English!B121","v":""},{"$f":"Reading!B121","v":""},{"$f":"Spelling!B121","v":""},{"$f":"Phonics!B121","v":""},{"$f":"Science!B121","v":""},{"$f":"'Soc. Studies'!B121","v":""},{"$f":"Bible!B121","v":""},{"$f":"Memory!B121","v":""},{"$f":"Music!B121","v":""},{"$f":"Pen!B121","v":""},{"$f":"Art!B121","v":""},{"$f":"extra!B121","v":""},{"$f":"'extra 1'!B121","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C168:G168)>0,SUM(H168:P168)>0),(AVERAGE(Averages!C168:G168)*'Setup Page'!$C$6+AVERAGE(Averages!H168:P168)*'Setup Page'!$D$6),IF(SUM(C168:P168)>0,AVERAGE(Averages!C168:P168),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"Math!C121","v":""},{"$f":"English!C121","v":""},{"$f":"Reading!C121","v":""},{"$f":"Phonics!C121","v":""},{"$f":"Spelling!C121","v":""},{"$f":"Science!C121","v":""},{"$f":"'Soc. Studies'!C121","v":""},{"$f":"Bible!C121","v":""},{"$f":"Memory!C121","v":""},{"$f":"Music!C121","v":""},{"$f":"Pen!C121","v":""},{"$f":"Art!C121","v":""},{"$f":"extra!C121","v":""},{"$f":"'extra 1'!C121","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U168:Y168)>0,SUM(Z168:AH168)>0),(AVERAGE(Averages!U168:Y168)*'Setup Page'!$C$6+AVERAGE(Averages!Z168:AH168)*'Setup Page'!$D$6),IF(SUM(U168:AH168)>0,AVERAGE(Averages!U168:AH168),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"Math!D121","v":""},{"$f":"English!D121","v":""},{"$f":"Reading!D121","v":""},{"$f":"Phonics!D121","v":""},{"$f":"Spelling!D121","v":""},{"$f":"Science!D121","v":""},{"$f":"'Soc. Studies'!D121","v":""},{"$f":"Bible!D121","v":""},{"$f":"Memory!D121","v":""},{"$f":"Music!D121","v":""},{"$f":"Pen!D121","v":""},{"$f":"Art!D121","v":""},{"$f":"extra!D121","v":""},{"$f":"'extra 1'!D121","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM168:AQ168)>0,SUM(AR168:AZ168)>0),(AVERAGE(Averages!AM168:AQ168)*'Setup Page'!$C$6+AVERAGE(Averages!AR168:AZ168)*'Setup Page'!$D$6),IF(SUM(AM168:AZ168)>0,AVERAGE(Averages!AM168:AZ168),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"Math!E121","v":""},{"$f":"English!E121","v":""},{"$f":"Reading!E121","v":""},{"$f":"Phonics!E121","v":""},{"$f":"Spelling!E121","v":""},{"$f":"Science!E121","v":""},{"$f":"'Soc. Studies'!E121","v":""},{"$f":"Bible!E121","v":""},{"$f":"Memory!E121","v":""},{"$f":"Music!E121","v":""},{"$f":"Pen!E121","v":""},{"$f":"Art!E121","v":""},{"$f":"extra!E121","v":""},{"$f":"'extra 1'!E121","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE168:BI168)>0,SUM(BJ168:BR168)>0),(AVERAGE(Averages!BE168:BI168)*'Setup Page'!$C$6+AVERAGE(Averages!BJ168:BR168)*'Setup Page'!$D$6),IF(SUM(BE168:BR168)>0,AVERAGE(Averages!BE168:BR168),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"Math!F121","v":""},{"$f":"English!F121","v":""},{"$f":"Reading!F121","v":""},{"$f":"Phonics!F121","v":""},{"$f":"Spelling!F121","v":""},{"$f":"Science!F121","v":""},{"$f":"'Soc. Studies'!F121","v":""},{"$f":"Bible!F121","v":""},{"$f":"Memory!F121","v":""},{"$f":"Music!F121","v":""},{"$f":"Pen!F121","v":""},{"$f":"Art!F121","v":""},{"$f":"extra!F121","v":""},{"$f":"'extra 1'!F121","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW168:CA168)>0,SUM(CB168:CJ168)>0),(AVERAGE(Averages!BW168:CA168)*'Setup Page'!$C$6+AVERAGE(Averages!CB168:CJ168)*'Setup Page'!$D$6),IF(SUM(BW168:CJ168)>0,AVERAGE(Averages!BW168:CJ168),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"Math!B123","v":""},{"$f":"English!B123","v":""},{"$f":"Reading!B123","v":""},{"$f":"Spelling!B123","v":""},{"$f":"Phonics!B123","v":""},{"$f":"Science!B123","v":""},{"$f":"'Soc. Studies'!B123","v":""},{"$f":"Bible!B123","v":""},{"$f":"Memory!B123","v":""},{"$f":"Music!B123","v":""},{"$f":"Pen!B123","v":""},{"$f":"Art!B123","v":""},{"$f":"extra!B123","v":""},{"$f":"'extra 1'!B123","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C171:G171)>0,SUM(H171:P171)>0),(AVERAGE(Averages!C171:G171)*'Setup Page'!$C$6+AVERAGE(Averages!H171:P171)*'Setup Page'!$D$6),IF(SUM(C171:P171)>0,AVERAGE(Averages!C171:P171),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"Math!C123","v":""},{"$f":"English!C123","v":""},{"$f":"Reading!C123","v":""},{"$f":"Phonics!C123","v":""},{"$f":"Spelling!C123","v":""},{"$f":"Science!C123","v":""},{"$f":"'Soc. Studies'!C123","v":""},{"$f":"Bible!C123","v":""},{"$f":"Memory!C123","v":""},{"$f":"Music!C123","v":""},{"$f":"Pen!C123","v":""},{"$f":"Art!C123","v":""},{"$f":"extra!C123","v":""},{"$f":"'extra 1'!C123","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U171:Y171)>0,SUM(Z171:AH171)>0),(AVERAGE(Averages!U171:Y171)*'Setup Page'!$C$6+AVERAGE(Averages!Z171:AH171)*'Setup Page'!$D$6),IF(SUM(U171:AH171)>0,AVERAGE(Averages!U171:AH171),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"Math!D123","v":""},{"$f":"English!D123","v":""},{"$f":"Reading!D123","v":""},{"$f":"Phonics!D123","v":""},{"$f":"Spelling!D123","v":""},{"$f":"Science!D123","v":""},{"$f":"'Soc. Studies'!D123","v":""},{"$f":"Bible!D123","v":""},{"$f":"Memory!D123","v":""},{"$f":"Music!D123","v":""},{"$f":"Pen!D123","v":""},{"$f":"Art!D123","v":""},{"$f":"extra!D123","v":""},{"$f":"'extra 1'!D123","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM171:AQ171)>0,SUM(AR171:AZ171)>0),(AVERAGE(Averages!AM171:AQ171)*'Setup Page'!$C$6+AVERAGE(Averages!AR171:AZ171)*'Setup Page'!$D$6),IF(SUM(AM171:AZ171)>0,AVERAGE(Averages!AM171:AZ171),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"Math!E123","v":""},{"$f":"English!E123","v":""},{"$f":"Reading!E123","v":""},{"$f":"Phonics!E123","v":""},{"$f":"Spelling!E123","v":""},{"$f":"Science!E123","v":""},{"$f":"'Soc. Studies'!E123","v":""},{"$f":"Bible!E123","v":""},{"$f":"Memory!E123","v":""},{"$f":"Music!E123","v":""},{"$f":"Pen!E123","v":""},{"$f":"Art!E123","v":""},{"$f":"extra!E123","v":""},{"$f":"'extra 1'!E123","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE171:BI171)>0,SUM(BJ171:BR171)>0),(AVERAGE(Averages!BE171:BI171)*'Setup Page'!$C$6+AVERAGE(Averages!BJ171:BR171)*'Setup Page'!$D$6),IF(SUM(BE171:BR171)>0,AVERAGE(Averages!BE171:BR171),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"Math!F123","v":""},{"$f":"English!F123","v":""},{"$f":"Reading!F123","v":""},{"$f":"Phonics!F123","v":""},{"$f":"Spelling!F123","v":""},{"$f":"Science!F123","v":""},{"$f":"'Soc. Studies'!F123","v":""},{"$f":"Bible!F123","v":""},{"$f":"Memory!F123","v":""},{"$f":"Music!F123","v":""},{"$f":"Pen!F123","v":""},{"$f":"Art!F123","v":""},{"$f":"extra!F123","v":""},{"$f":"'extra 1'!F123","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW171:CA171)>0,SUM(CB171:CJ171)>0),(AVERAGE(Averages!BW171:CA171)*'Setup Page'!$C$6+AVERAGE(Averages!CB171:CJ171)*'Setup Page'!$D$6),IF(SUM(BW171:CJ171)>0,AVERAGE(Averages!BW171:CJ171),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"Math!B125","v":""},{"$f":"English!B125","v":""},{"$f":"Reading!B125","v":""},{"$f":"Spelling!B125","v":""},{"$f":"Phonics!B125","v":""},{"$f":"Science!B125","v":""},{"$f":"'Soc. Studies'!B125","v":""},{"$f":"Bible!B125","v":""},{"$f":"Memory!B125","v":""},{"$f":"Music!B125","v":""},{"$f":"Pen!B125","v":""},{"$f":"Art!B125","v":""},{"$f":"extra!B125","v":""},{"$f":"'extra 1'!B125","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C174:G174)>0,SUM(H174:P174)>0),(AVERAGE(Averages!C174:G174)*'Setup Page'!$C$6+AVERAGE(Averages!H174:P174)*'Setup Page'!$D$6),IF(SUM(C174:P174)>0,AVERAGE(Averages!C174:P174),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"Math!C125","v":""},{"$f":"English!C125","v":""},{"$f":"Reading!C125","v":""},{"$f":"Phonics!C125","v":""},{"$f":"Spelling!C125","v":""},{"$f":"Science!C125","v":""},{"$f":"'Soc. Studies'!C125","v":""},{"$f":"Bible!C125","v":""},{"$f":"Memory!C125","v":""},{"$f":"Music!C125","v":""},{"$f":"Pen!C125","v":""},{"$f":"Art!C125","v":""},{"$f":"extra!C125","v":""},{"$f":"'extra 1'!C125","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U174:Y174)>0,SUM(Z174:AH174)>0),(AVERAGE(Averages!U174:Y174)*'Setup Page'!$C$6+AVERAGE(Averages!Z174:AH174)*'Setup Page'!$D$6),IF(SUM(U174:AH174)>0,AVERAGE(Averages!U174:AH174),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"Math!D125","v":""},{"$f":"English!D125","v":""},{"$f":"Reading!D125","v":""},{"$f":"Phonics!D125","v":""},{"$f":"Spelling!D125","v":""},{"$f":"Science!D125","v":""},{"$f":"'Soc. Studies'!D125","v":""},{"$f":"Bible!D125","v":""},{"$f":"Memory!D125","v":""},{"$f":"Music!D125","v":""},{"$f":"Pen!D125","v":""},{"$f":"Art!D125","v":""},{"$f":"extra!D125","v":""},{"$f":"'extra 1'!D125","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM174:AQ174)>0,SUM(AR174:AZ174)>0),(AVERAGE(Averages!AM174:AQ174)*'Setup Page'!$C$6+AVERAGE(Averages!AR174:AZ174)*'Setup Page'!$D$6),IF(SUM(AM174:AZ174)>0,AVERAGE(Averages!AM174:AZ174),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"Math!E125","v":""},{"$f":"English!E125","v":""},{"$f":"Reading!E125","v":""},{"$f":"Phonics!E125","v":""},{"$f":"Spelling!E125","v":""},{"$f":"Science!E125","v":""},{"$f":"'Soc. Studies'!E125","v":""},{"$f":"Bible!E125","v":""},{"$f":"Memory!E125","v":""},{"$f":"Music!E125","v":""},{"$f":"Pen!E125","v":""},{"$f":"Art!E125","v":""},{"$f":"extra!E125","v":""},{"$f":"'extra 1'!E125","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE174:BI174)>0,SUM(BJ174:BR174)>0),(AVERAGE(Averages!BE174:BI174)*'Setup Page'!$C$6+AVERAGE(Averages!BJ174:BR174)*'Setup Page'!$D$6),IF(SUM(BE174:BR174)>0,AVERAGE(Averages!BE174:BR174),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"Math!F125","v":""},{"$f":"English!F125","v":""},{"$f":"Reading!F125","v":""},{"$f":"Phonics!F125","v":""},{"$f":"Spelling!F125","v":""},{"$f":"Science!F125","v":""},{"$f":"'Soc. Studies'!F125","v":""},{"$f":"Bible!F125","v":""},{"$f":"Memory!F125","v":""},{"$f":"Music!F125","v":""},{"$f":"Pen!F125","v":""},{"$f":"Art!F125","v":""},{"$f":"extra!F125","v":""},{"$f":"'extra 1'!F125","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW174:CA174)>0,SUM(CB174:CJ174)>0),(AVERAGE(Averages!BW174:CA174)*'Setup Page'!$C$6+AVERAGE(Averages!CB174:CJ174)*'Setup Page'!$D$6),IF(SUM(BW174:CJ174)>0,AVERAGE(Averages!BW174:CJ174),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"Math!B127","v":""},{"$f":"English!B127","v":""},{"$f":"Reading!B127","v":""},{"$f":"Spelling!B127","v":""},{"$f":"Phonics!B127","v":""},{"$f":"Science!B127","v":""},{"$f":"'Soc. Studies'!B127","v":""},{"$f":"Bible!B127","v":""},{"$f":"Memory!B127","v":""},{"$f":"Music!B127","v":""},{"$f":"Pen!B127","v":""},{"$f":"Art!B127","v":""},{"$f":"extra!B127","v":""},{"$f":"'extra 1'!B127","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C177:G177)>0,SUM(H177:P177)>0),(AVERAGE(Averages!C177:G177)*'Setup Page'!$C$6+AVERAGE(Averages!H177:P177)*'Setup Page'!$D$6),IF(SUM(C177:P177)>0,AVERAGE(Averages!C177:P177),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"Math!C127","v":""},{"$f":"English!C127","v":""},{"$f":"Reading!C127","v":""},{"$f":"Phonics!C127","v":""},{"$f":"Spelling!C127","v":""},{"$f":"Science!C127","v":""},{"$f":"'Soc. Studies'!C127","v":""},{"$f":"Bible!C127","v":""},{"$f":"Memory!C127","v":""},{"$f":"Music!C127","v":""},{"$f":"Pen!C127","v":""},{"$f":"Art!C127","v":""},{"$f":"extra!C127","v":""},{"$f":"'extra 1'!C127","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U177:Y177)>0,SUM(Z177:AH177)>0),(AVERAGE(Averages!U177:Y177)*'Setup Page'!$C$6+AVERAGE(Averages!Z177:AH177)*'Setup Page'!$D$6),IF(SUM(U177:AH177)>0,AVERAGE(Averages!U177:AH177),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"Math!D127","v":""},{"$f":"English!D127","v":""},{"$f":"Reading!D127","v":""},{"$f":"Phonics!D127","v":""},{"$f":"Spelling!D127","v":""},{"$f":"Science!D127","v":""},{"$f":"'Soc. Studies'!D127","v":""},{"$f":"Bible!D127","v":""},{"$f":"Memory!D127","v":""},{"$f":"Music!D127","v":""},{"$f":"Pen!D127","v":""},{"$f":"Art!D127","v":""},{"$f":"extra!D127","v":""},{"$f":"'extra 1'!D127","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM177:AQ177)>0,SUM(AR177:AZ177)>0),(AVERAGE(Averages!AM177:AQ177)*'Setup Page'!$C$6+AVERAGE(Averages!AR177:AZ177)*'Setup Page'!$D$6),IF(SUM(AM177:AZ177)>0,AVERAGE(Averages!AM177:AZ177),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"Math!E127","v":""},{"$f":"English!E127","v":""},{"$f":"Reading!E127","v":""},{"$f":"Phonics!E127","v":""},{"$f":"Spelling!E127","v":""},{"$f":"Science!E127","v":""},{"$f":"'Soc. Studies'!E127","v":""},{"$f":"Bible!E127","v":""},{"$f":"Memory!E127","v":""},{"$f":"Music!E127","v":""},{"$f":"Pen!E127","v":""},{"$f":"Art!E127","v":""},{"$f":"extra!E127","v":""},{"$f":"'extra 1'!E127","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE177:BI177)>0,SUM(BJ177:BR177)>0),(AVERAGE(Averages!BE177:BI177)*'Setup Page'!$C$6+AVERAGE(Averages!BJ177:BR177)*'Setup Page'!$D$6),IF(SUM(BE177:BR177)>0,AVERAGE(Averages!BE177:BR177),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"Math!F127","v":""},{"$f":"English!F127","v":""},{"$f":"Reading!F127","v":""},{"$f":"Phonics!F127","v":""},{"$f":"Spelling!F127","v":""},{"$f":"Science!F127","v":""},{"$f":"'Soc. Studies'!F127","v":""},{"$f":"Bible!F127","v":""},{"$f":"Memory!F127","v":""},{"$f":"Music!F127","v":""},{"$f":"Pen!F127","v":""},{"$f":"Art!F127","v":""},{"$f":"extra!F127","v":""},{"$f":"'extra 1'!F127","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW177:CA177)>0,SUM(CB177:CJ177)>0),(AVERAGE(Averages!BW177:CA177)*'Setup Page'!$C$6+AVERAGE(Averages!CB177:CJ177)*'Setup Page'!$D$6),IF(SUM(BW177:CJ177)>0,AVERAGE(Averages!BW177:CJ177),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"Math!B129","v":""},{"$f":"English!B129","v":""},{"$f":"Reading!B129","v":""},{"$f":"Spelling!B129","v":""},{"$f":"Phonics!B129","v":""},{"$f":"Science!B129","v":""},{"$f":"'Soc. Studies'!B129","v":""},{"$f":"Bible!B129","v":""},{"$f":"Memory!B129","v":""},{"$f":"Music!B129","v":""},{"$f":"Pen!B129","v":""},{"$f":"Art!B129","v":""},{"$f":"extra!B129","v":""},{"$f":"'extra 1'!B129","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C180:G180)>0,SUM(H180:P180)>0),(AVERAGE(Averages!C180:G180)*'Setup Page'!$C$6+AVERAGE(Averages!H180:P180)*'Setup Page'!$D$6),IF(SUM(C180:P180)>0,AVERAGE(Averages!C180:P180),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"Math!C129","v":""},{"$f":"English!C129","v":""},{"$f":"Reading!C129","v":""},{"$f":"Phonics!C129","v":""},{"$f":"Spelling!C129","v":""},{"$f":"Science!C129","v":""},{"$f":"'Soc. Studies'!C129","v":""},{"$f":"Bible!C129","v":""},{"$f":"Memory!C129","v":""},{"$f":"Music!C129","v":""},{"$f":"Pen!C129","v":""},{"$f":"Art!C129","v":""},{"$f":"extra!C129","v":""},{"$f":"'extra 1'!C129","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U180:Y180)>0,SUM(Z180:AH180)>0),(AVERAGE(Averages!U180:Y180)*'Setup Page'!$C$6+AVERAGE(Averages!Z180:AH180)*'Setup Page'!$D$6),IF(SUM(U180:AH180)>0,AVERAGE(Averages!U180:AH180),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"Math!D129","v":""},{"$f":"English!D129","v":""},{"$f":"Reading!D129","v":""},{"$f":"Phonics!D129","v":""},{"$f":"Spelling!D129","v":""},{"$f":"Science!D129","v":""},{"$f":"'Soc. Studies'!D129","v":""},{"$f":"Bible!D129","v":""},{"$f":"Memory!D129","v":""},{"$f":"Music!D129","v":""},{"$f":"Pen!D129","v":""},{"$f":"Art!D129","v":""},{"$f":"extra!D129","v":""},{"$f":"'extra 1'!D129","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM180:AQ180)>0,SUM(AR180:AZ180)>0),(AVERAGE(Averages!AM180:AQ180)*'Setup Page'!$C$6+AVERAGE(Averages!AR180:AZ180)*'Setup Page'!$D$6),IF(SUM(AM180:AZ180)>0,AVERAGE(Averages!AM180:AZ180),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"Math!E129","v":""},{"$f":"English!E129","v":""},{"$f":"Reading!E129","v":""},{"$f":"Phonics!E129","v":""},{"$f":"Spelling!E129","v":""},{"$f":"Science!E129","v":""},{"$f":"'Soc. Studies'!E129","v":""},{"$f":"Bible!E129","v":""},{"$f":"Memory!E129","v":""},{"$f":"Music!E129","v":""},{"$f":"Pen!E129","v":""},{"$f":"Art!E129","v":""},{"$f":"extra!E129","v":""},{"$f":"'extra 1'!E129","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE180:BI180)>0,SUM(BJ180:BR180)>0),(AVERAGE(Averages!BE180:BI180)*'Setup Page'!$C$6+AVERAGE(Averages!BJ180:BR180)*'Setup Page'!$D$6),IF(SUM(BE180:BR180)>0,AVERAGE(Averages!BE180:BR180),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"Math!F129","v":""},{"$f":"English!F129","v":""},{"$f":"Reading!F129","v":""},{"$f":"Phonics!F129","v":""},{"$f":"Spelling!F129","v":""},{"$f":"Science!F129","v":""},{"$f":"'Soc. Studies'!F129","v":""},{"$f":"Bible!F129","v":""},{"$f":"Memory!F129","v":""},{"$f":"Music!F129","v":""},{"$f":"Pen!F129","v":""},{"$f":"Art!F129","v":""},{"$f":"extra!F129","v":""},{"$f":"'extra 1'!F129","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW180:CA180)>0,SUM(CB180:CJ180)>0),(AVERAGE(Averages!BW180:CA180)*'Setup Page'!$C$6+AVERAGE(Averages!CB180:CJ180)*'Setup Page'!$D$6),IF(SUM(BW180:CJ180)>0,AVERAGE(Averages!BW180:CJ180),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"Math!B131","v":""},{"$f":"English!B131","v":""},{"$f":"Reading!B131","v":""},{"$f":"Spelling!B131","v":""},{"$f":"Phonics!B131","v":""},{"$f":"Science!B131","v":""},{"$f":"'Soc. Studies'!B131","v":""},{"$f":"Bible!B131","v":""},{"$f":"Memory!B131","v":""},{"$f":"Music!B131","v":""},{"$f":"Pen!B131","v":""},{"$f":"Art!B131","v":""},{"$f":"extra!B131","v":""},{"$f":"'extra 1'!B131","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C183:G183)>0,SUM(H183:P183)>0),(AVERAGE(Averages!C183:G183)*'Setup Page'!$C$6+AVERAGE(Averages!H183:P183)*'Setup Page'!$D$6),IF(SUM(C183:P183)>0,AVERAGE(Averages!C183:P183),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"Math!C131","v":""},{"$f":"English!C131","v":""},{"$f":"Reading!C131","v":""},{"$f":"Phonics!C131","v":""},{"$f":"Spelling!C131","v":""},{"$f":"Science!C131","v":""},{"$f":"'Soc. Studies'!C131","v":""},{"$f":"Bible!C131","v":""},{"$f":"Memory!C131","v":""},{"$f":"Music!C131","v":""},{"$f":"Pen!C131","v":""},{"$f":"Art!C131","v":""},{"$f":"extra!C131","v":""},{"$f":"'extra 1'!C131","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U183:Y183)>0,SUM(Z183:AH183)>0),(AVERAGE(Averages!U183:Y183)*'Setup Page'!$C$6+AVERAGE(Averages!Z183:AH183)*'Setup Page'!$D$6),IF(SUM(U183:AH183)>0,AVERAGE(Averages!U183:AH183),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"Math!D131","v":""},{"$f":"English!D131","v":""},{"$f":"Reading!D131","v":""},{"$f":"Phonics!D131","v":""},{"$f":"Spelling!D131","v":""},{"$f":"Science!D131","v":""},{"$f":"'Soc. Studies'!D131","v":""},{"$f":"Bible!D131","v":""},{"$f":"Memory!D131","v":""},{"$f":"Music!D131","v":""},{"$f":"Pen!D131","v":""},{"$f":"Art!D131","v":""},{"$f":"extra!D131","v":""},{"$f":"'extra 1'!D131","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM183:AQ183)>0,SUM(AR183:AZ183)>0),(AVERAGE(Averages!AM183:AQ183)*'Setup Page'!$C$6+AVERAGE(Averages!AR183:AZ183)*'Setup Page'!$D$6),IF(SUM(AM183:AZ183)>0,AVERAGE(Averages!AM183:AZ183),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"Math!E131","v":""},{"$f":"English!E131","v":""},{"$f":"Reading!E131","v":""},{"$f":"Phonics!E131","v":""},{"$f":"Spelling!E131","v":""},{"$f":"Science!E131","v":""},{"$f":"'Soc. Studies'!E131","v":""},{"$f":"Bible!E131","v":""},{"$f":"Memory!E131","v":""},{"$f":"Music!E131","v":""},{"$f":"Pen!E131","v":""},{"$f":"Art!E131","v":""},{"$f":"extra!E131","v":""},{"$f":"'extra 1'!E131","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE183:BI183)>0,SUM(BJ183:BR183)>0),(AVERAGE(Averages!BE183:BI183)*'Setup Page'!$C$6+AVERAGE(Averages!BJ183:BR183)*'Setup Page'!$D$6),IF(SUM(BE183:BR183)>0,AVERAGE(Averages!BE183:BR183),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"Math!F131","v":""},{"$f":"English!F131","v":""},{"$f":"Reading!F131","v":""},{"$f":"Phonics!F131","v":""},{"$f":"Spelling!F131","v":""},{"$f":"Science!F131","v":""},{"$f":"'Soc. Studies'!F131","v":""},{"$f":"Bible!F131","v":""},{"$f":"Memory!F131","v":""},{"$f":"Music!F131","v":""},{"$f":"Pen!F131","v":""},{"$f":"Art!F131","v":""},{"$f":"extra!F131","v":""},{"$f":"'extra 1'!F131","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW183:CA183)>0,SUM(CB183:CJ183)>0),(AVERAGE(Averages!BW183:CA183)*'Setup Page'!$C$6+AVERAGE(Averages!CB183:CJ183)*'Setup Page'!$D$6),IF(SUM(BW183:CJ183)>0,AVERAGE(Averages!BW183:CJ183),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"Math!B133","v":""},{"$f":"English!B133","v":""},{"$f":"Reading!B133","v":""},{"$f":"Spelling!B133","v":""},{"$f":"Phonics!B133","v":""},{"$f":"Science!B133","v":""},{"$f":"'Soc. Studies'!B133","v":""},{"$f":"Bible!B133","v":""},{"$f":"Memory!B133","v":""},{"$f":"Music!B133","v":""},{"$f":"Pen!B133","v":""},{"$f":"Art!B133","v":""},{"$f":"extra!B133","v":""},{"$f":"'extra 1'!B133","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C186:G186)>0,SUM(H186:P186)>0),(AVERAGE(Averages!C186:G186)*'Setup Page'!$C$6+AVERAGE(Averages!H186:P186)*'Setup Page'!$D$6),IF(SUM(C186:P186)>0,AVERAGE(Averages!C186:P186),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"Math!C133","v":""},{"$f":"English!C133","v":""},{"$f":"Reading!C133","v":""},{"$f":"Phonics!C133","v":""},{"$f":"Spelling!C133","v":""},{"$f":"Science!C133","v":""},{"$f":"'Soc. Studies'!C133","v":""},{"$f":"Bible!C133","v":""},{"$f":"Memory!C133","v":""},{"$f":"Music!C133","v":""},{"$f":"Pen!C133","v":""},{"$f":"Art!C133","v":""},{"$f":"extra!C133","v":""},{"$f":"'extra 1'!C133","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U186:Y186)>0,SUM(Z186:AH186)>0),(AVERAGE(Averages!U186:Y186)*'Setup Page'!$C$6+AVERAGE(Averages!Z186:AH186)*'Setup Page'!$D$6),IF(SUM(U186:AH186)>0,AVERAGE(Averages!U186:AH186),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"Math!D133","v":""},{"$f":"English!D133","v":""},{"$f":"Reading!D133","v":""},{"$f":"Phonics!D133","v":""},{"$f":"Spelling!D133","v":""},{"$f":"Science!D133","v":""},{"$f":"'Soc. Studies'!D133","v":""},{"$f":"Bible!D133","v":""},{"$f":"Memory!D133","v":""},{"$f":"Music!D133","v":""},{"$f":"Pen!D133","v":""},{"$f":"Art!D133","v":""},{"$f":"extra!D133","v":""},{"$f":"'extra 1'!D133","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM186:AQ186)>0,SUM(AR186:AZ186)>0),(AVERAGE(Averages!AM186:AQ186)*'Setup Page'!$C$6+AVERAGE(Averages!AR186:AZ186)*'Setup Page'!$D$6),IF(SUM(AM186:AZ186)>0,AVERAGE(Averages!AM186:AZ186),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"Math!E133","v":""},{"$f":"English!E133","v":""},{"$f":"Reading!E133","v":""},{"$f":"Phonics!E133","v":""},{"$f":"Spelling!E133","v":""},{"$f":"Science!E133","v":""},{"$f":"'Soc. Studies'!E133","v":""},{"$f":"Bible!E133","v":""},{"$f":"Memory!E133","v":""},{"$f":"Music!E133","v":""},{"$f":"Pen!E133","v":""},{"$f":"Art!E133","v":""},{"$f":"extra!E133","v":""},{"$f":"'extra 1'!E133","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE186:BI186)>0,SUM(BJ186:BR186)>0),(AVERAGE(Averages!BE186:BI186)*'Setup Page'!$C$6+AVERAGE(Averages!BJ186:BR186)*'Setup Page'!$D$6),IF(SUM(BE186:BR186)>0,AVERAGE(Averages!BE186:BR186),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"Math!F133","v":""},{"$f":"English!F133","v":""},{"$f":"Reading!F133","v":""},{"$f":"Phonics!F133","v":""},{"$f":"Spelling!F133","v":""},{"$f":"Science!F133","v":""},{"$f":"'Soc. Studies'!F133","v":""},{"$f":"Bible!F133","v":""},{"$f":"Memory!F133","v":""},{"$f":"Music!F133","v":""},{"$f":"Pen!F133","v":""},{"$f":"Art!F133","v":""},{"$f":"extra!F133","v":""},{"$f":"'extra 1'!F133","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW186:CA186)>0,SUM(CB186:CJ186)>0),(AVERAGE(Averages!BW186:CA186)*'Setup Page'!$C$6+AVERAGE(Averages!CB186:CJ186)*'Setup Page'!$D$6),IF(SUM(BW186:CJ186)>0,AVERAGE(Averages!BW186:CJ186),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"Math!B135","v":""},{"$f":"English!B135","v":""},{"$f":"Reading!B135","v":""},{"$f":"Spelling!B135","v":""},{"$f":"Phonics!B135","v":""},{"$f":"Science!B135","v":""},{"$f":"'Soc. Studies'!B135","v":""},{"$f":"Bible!B135","v":""},{"$f":"Memory!B135","v":""},{"$f":"Music!B135","v":""},{"$f":"Pen!B135","v":""},{"$f":"Art!B135","v":""},{"$f":"extra!B135","v":""},{"$f":"'extra 1'!B135","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C189:G189)>0,SUM(H189:P189)>0),(AVERAGE(Averages!C189:G189)*'Setup Page'!$C$6+AVERAGE(Averages!H189:P189)*'Setup Page'!$D$6),IF(SUM(C189:P189)>0,AVERAGE(Averages!C189:P189),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"Math!C135","v":""},{"$f":"English!C135","v":""},{"$f":"Reading!C135","v":""},{"$f":"Phonics!C135","v":""},{"$f":"Spelling!C135","v":""},{"$f":"Science!C135","v":""},{"$f":"'Soc. Studies'!C135","v":""},{"$f":"Bible!C135","v":""},{"$f":"Memory!C135","v":""},{"$f":"Music!C135","v":""},{"$f":"Pen!C135","v":""},{"$f":"Art!C135","v":""},{"$f":"extra!C135","v":""},{"$f":"'extra 1'!C135","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U189:Y189)>0,SUM(Z189:AH189)>0),(AVERAGE(Averages!U189:Y189)*'Setup Page'!$C$6+AVERAGE(Averages!Z189:AH189)*'Setup Page'!$D$6),IF(SUM(U189:AH189)>0,AVERAGE(Averages!U189:AH189),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"Math!D135","v":""},{"$f":"English!D135","v":""},{"$f":"Reading!D135","v":""},{"$f":"Phonics!D135","v":""},{"$f":"Spelling!D135","v":""},{"$f":"Science!D135","v":""},{"$f":"'Soc. Studies'!D135","v":""},{"$f":"Bible!D135","v":""},{"$f":"Memory!D135","v":""},{"$f":"Music!D135","v":""},{"$f":"Pen!D135","v":""},{"$f":"Art!D135","v":""},{"$f":"extra!D135","v":""},{"$f":"'extra 1'!D135","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM189:AQ189)>0,SUM(AR189:AZ189)>0),(AVERAGE(Averages!AM189:AQ189)*'Setup Page'!$C$6+AVERAGE(Averages!AR189:AZ189)*'Setup Page'!$D$6),IF(SUM(AM189:AZ189)>0,AVERAGE(Averages!AM189:AZ189),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"Math!E135","v":""},{"$f":"English!E135","v":""},{"$f":"Reading!E135","v":""},{"$f":"Phonics!E135","v":""},{"$f":"Spelling!E135","v":""},{"$f":"Science!E135","v":""},{"$f":"'Soc. Studies'!E135","v":""},{"$f":"Bible!E135","v":""},{"$f":"Memory!E135","v":""},{"$f":"Music!E135","v":""},{"$f":"Pen!E135","v":""},{"$f":"Art!E135","v":""},{"$f":"extra!E135","v":""},{"$f":"'extra 1'!E135","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE189:BI189)>0,SUM(BJ189:BR189)>0),(AVERAGE(Averages!BE189:BI189)*'Setup Page'!$C$6+AVERAGE(Averages!BJ189:BR189)*'Setup Page'!$D$6),IF(SUM(BE189:BR189)>0,AVERAGE(Averages!BE189:BR189),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"Math!F135","v":""},{"$f":"English!F135","v":""},{"$f":"Reading!F135","v":""},{"$f":"Phonics!F135","v":""},{"$f":"Spelling!F135","v":""},{"$f":"Science!F135","v":""},{"$f":"'Soc. Studies'!F135","v":""},{"$f":"Bible!F135","v":""},{"$f":"Memory!F135","v":""},{"$f":"Music!F135","v":""},{"$f":"Pen!F135","v":""},{"$f":"Art!F135","v":""},{"$f":"extra!F135","v":""},{"$f":"'extra 1'!F135","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW189:CA189)>0,SUM(CB189:CJ189)>0),(AVERAGE(Averages!BW189:CA189)*'Setup Page'!$C$6+AVERAGE(Averages!CB189:CJ189)*'Setup Page'!$D$6),IF(SUM(BW189:CJ189)>0,AVERAGE(Averages!BW189:CJ189),\"\"))","v":""}]
["EMPTY"]
["EMPTY",{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Spelling","Phonics","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average",null,null,{"$f":"'Setup Page'!$O$4","v":0},"Math","English","Reading","Phonics","Spelling","Science","Soc. Studies","Bible","Memory","Music","Penmanship","Art",{"$f":"extra!$B$1","v":0},{"$f":"'extra 1'!$B$1","v":0},"Average"]
["EMPTY",{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"Math!B137","v":""},{"$f":"English!B137","v":""},{"$f":"Reading!B137","v":""},{"$f":"Spelling!B137","v":""},{"$f":"Phonics!B137","v":""},{"$f":"Science!B137","v":""},{"$f":"'Soc. Studies'!B137","v":""},{"$f":"Bible!B137","v":""},{"$f":"Memory!B137","v":""},{"$f":"Music!B137","v":""},{"$f":"Pen!B137","v":""},{"$f":"Art!B137","v":""},{"$f":"extra!B137","v":""},{"$f":"'extra 1'!B137","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(C192:G192)>0,SUM(H192:P192)>0),(AVERAGE(Averages!C192:G192)*'Setup Page'!$C$6+AVERAGE(Averages!H192:P192)*'Setup Page'!$D$6),IF(SUM(C192:P192)>0,AVERAGE(Averages!C192:P192),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"Math!C137","v":""},{"$f":"English!C137","v":""},{"$f":"Reading!C137","v":""},{"$f":"Phonics!C137","v":""},{"$f":"Spelling!C137","v":""},{"$f":"Science!C137","v":""},{"$f":"'Soc. Studies'!C137","v":""},{"$f":"Bible!C137","v":""},{"$f":"Memory!C137","v":""},{"$f":"Music!C137","v":""},{"$f":"Pen!C137","v":""},{"$f":"Art!C137","v":""},{"$f":"extra!C137","v":""},{"$f":"'extra 1'!C137","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(U192:Y192)>0,SUM(Z192:AH192)>0),(AVERAGE(Averages!U192:Y192)*'Setup Page'!$C$6+AVERAGE(Averages!Z192:AH192)*'Setup Page'!$D$6),IF(SUM(U192:AH192)>0,AVERAGE(Averages!U192:AH192),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"Math!D137","v":""},{"$f":"English!D137","v":""},{"$f":"Reading!D137","v":""},{"$f":"Phonics!D137","v":""},{"$f":"Spelling!D137","v":""},{"$f":"Science!D137","v":""},{"$f":"'Soc. Studies'!D137","v":""},{"$f":"Bible!D137","v":""},{"$f":"Memory!D137","v":""},{"$f":"Music!D137","v":""},{"$f":"Pen!D137","v":""},{"$f":"Art!D137","v":""},{"$f":"extra!D137","v":""},{"$f":"'extra 1'!D137","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(AM192:AQ192)>0,SUM(AR192:AZ192)>0),(AVERAGE(Averages!AM192:AQ192)*'Setup Page'!$C$6+AVERAGE(Averages!AR192:AZ192)*'Setup Page'!$D$6),IF(SUM(AM192:AZ192)>0,AVERAGE(Averages!AM192:AZ192),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"Math!E137","v":""},{"$f":"English!E137","v":""},{"$f":"Reading!E137","v":""},{"$f":"Phonics!E137","v":""},{"$f":"Spelling!E137","v":""},{"$f":"Science!E137","v":""},{"$f":"'Soc. Studies'!E137","v":""},{"$f":"Bible!E137","v":""},{"$f":"Memory!E137","v":""},{"$f":"Music!E137","v":""},{"$f":"Pen!E137","v":""},{"$f":"Art!E137","v":""},{"$f":"extra!E137","v":""},{"$f":"'extra 1'!E137","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BE192:BI192)>0,SUM(BJ192:BR192)>0),(AVERAGE(Averages!BE192:BI192)*'Setup Page'!$C$6+AVERAGE(Averages!BJ192:BR192)*'Setup Page'!$D$6),IF(SUM(BE192:BR192)>0,AVERAGE(Averages!BE192:BR192),\"\"))","v":""},null,null,{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"Math!F137","v":""},{"$f":"English!F137","v":""},{"$f":"Reading!F137","v":""},{"$f":"Phonics!F137","v":""},{"$f":"Spelling!F137","v":""},{"$f":"Science!F137","v":""},{"$f":"'Soc. Studies'!F137","v":""},{"$f":"Bible!F137","v":""},{"$f":"Memory!F137","v":""},{"$f":"Music!F137","v":""},{"$f":"Pen!F137","v":""},{"$f":"Art!F137","v":""},{"$f":"extra!F137","v":""},{"$f":"'extra 1'!F137","v":""},{"$f":"IF(AND(LEN('Setup Page'!$C$6)>0,SUM(BW192:CA192)>0,SUM(CB192:CJ192)>0),(AVERAGE(Averages!BW192:CA192)*'Setup Page'!$C$6+AVERAGE(Averages!CB192:CJ192)*'Setup Page'!$D$6),IF(SUM(BW192:CJ192)>0,AVERAGE(Averages!BW192:CJ192),\"\"))","v":""}]

{"sheet":"extra","index":15,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,1,0,2],[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
["Subject:",null,null,"Click for Notes","   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]

{"sheet":"extra 1","index":16,"n_rows":139,"n_cols":394,"rows_kept":139,"merged":[[0,1,0,2],[0,9,0,20],[0,21,0,32],[0,33,0,44],[0,45,0,68],[0,71,0,85],[0,88,0,102],[0,106,0,117],[0,118,0,129],[0,130,0,141],[0,142,0,165],[0,168,0,182],[0,185,0,199],[0,203,0,214],[0,215,0,226],[0,227,0,238],[0,239,0,262],[0,265,0,279],[0,282,0,296],[0,300,0,311],[0,312,0,323],[0,324,0,335],[0,336,0,359],[0,362,0,376],[0,379,0,393],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[15,0,16,0],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[35,9,35,20],[35,21,35,32],[35,33,35,44],[35,45,35,68],[35,71,35,85],[35,88,35,102],[35,106,35,117],[35,118,35,129],[35,130,35,141],[35,142,35,165],[35,168,35,182],[35,185,35,199],[35,203,35,214],[35,215,35,226],[35,227,35,238],[35,239,35,262],[35,265,35,279],[35,282,35,296],[35,300,35,311],[35,312,35,323],[35,324,35,335],[35,336,35,359],[35,362,35,376],[35,379,35,393],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,37,5],[38,0,39,0],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,41,5],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,5],[44,0,45,0],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,4,45,4],[44,5,45,5],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[48,0,49,0],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[48,5,49,5],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,65,5],[66,0,67,0],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,67,5],[70,9,70,20],[70,21,70,32],[70,33,70,44],[70,45,70,68],[70,71,70,85],[70,88,70,102],[70,106,70,117],[70,118,70,129],[70,130,70,141],[70,142,70,165],[70,168,70,182],[70,185,70,199],[70,203,70,214],[70,215,70,226],[70,227,70,238],[70,239,70,262],[70,265,70,279],[70,282,70,296],[70,300,70,311],[70,312,70,323],[70,324,70,335],[70,336,70,359],[70,362,70,376],[70,379,70,393],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,5,76,5],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,5],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[81,0,82,0],[81,1,82,1],[81,2,82,2],[81,3,82,3],[81,4,82,4],[81,5,82,5],[83,0,84,0],[83,1,84,1],[83,2,84,2],[83,3,84,3],[83,4,84,4],[83,5,84,5],[85,0,86,0],[85,1,86,1],[85,2,86,2],[85,3,86,3],[85,4,86,4],[85,5,86,5],[87,0,88,0],[87,1,88,1],[87,2,88,2],[87,3,88,3],[87,4,88,4],[87,5,88,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,5,94,5],[95,0,96,0],[95,1,96,1],[95,2,96,2],[95,3,96,3],[95,4,96,4],[95,5,96,5],[97,0,98,0],[97,1,98,1],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5],[99,0,100,0],[99,1,100,1],[99,2,100,2],[99,3,100,3],[99,4,100,4],[99,5,100,5],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,5],[105,9,105,20],[105,21,105,32],[105,33,105,44],[105,45,105,68],[105,71,105,85],[105,88,105,102],[105,106,105,117],[105,118,105,129],[105,130,105,141],[105,142,105,165],[105,168,105,182],[105,185,105,199],[105,203,105,214],[105,215,105,226],[105,227,105,238],[105,239,105,262],[105,265,105,279],[105,282,105,296],[105,300,105,311],[105,312,105,323],[105,324,105,335],[105,336,105,359],[105,362,105,376],[105,379,105,393],[106,0,107,0],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,107,5],[108,0,109,0],[108,1,109,1],[108,2,109,2],[108,3,109,3],[108,4,109,4],[108,5,109,5],[110,0,111,0],[110,1,111,1],[110,2,111,2],[110,3,111,3],[110,4,111,4],[110,5,111,5],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,113,3],[112,4,113,4],[112,5,113,5],[114,0,115,0],[114,1,115,1],[114,2,115,2],[114,3,115,3],[114,4,115,4],[114,5,115,5],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,3,119,3],[118,4,119,4],[118,5,119,5],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,121,5],[122,0,123,0],[122,1,123,1],[122,2,123,2],[122,3,123,3],[122,4,123,4],[122,5,123,5],[124,0,125,0],[124,1,125,1],[124,2,125,2],[124,3,125,3],[124,4,125,4],[124,5,125,5],[126,0,127,0],[126,1,127,1],[126,2,127,2],[126,3,127,3],[126,4,127,4],[126,5,127,5],[128,0,129,0],[128,1,129,1],[128,2,129,2],[128,3,129,3],[128,4,129,4],[128,5,129,5],[130,0,131,0],[130,1,131,1],[130,2,131,2],[130,3,131,3],[130,4,131,4],[130,5,131,5],[132,0,133,0],[132,1,133,1],[132,2,133,2],[132,3,133,3],[132,4,133,4],[132,5,133,5],[134,0,135,0],[134,1,135,1],[134,2,135,2],[134,3,135,3],[134,4,135,4],[134,5,135,5],[136,0,137,0],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[136,5,137,5]]}
["Subject:",null,null,"Click for Notes","   Hide Empty Rows",{"$nulls":4},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$I$4","v":4},"1st Q","2nd Q","3rd Q","4th Q","Term",null,null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":8},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$I$5>0,'Setup Page'!$I$5,\"\")","v":"Student 1"},{"$f":"IF(AND(LEN(H5)>0,LEN(BS5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$10+BS5*'Setup Page'!$D$10+CJ5*'Setup Page'!$E$10,IF(AND(LEN(H5)>0,LEN(BS5)>0),H5*'Setup Page'!$C$13+BS5*'Setup Page'!$D$13,IF(AND(LEN(H5)>0,LEN(CJ5)>0),H5*'Setup Page'!$C$16+CJ5*'Setup Page'!$D$16,IF(LEN(H5)>0,H5,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA5)>0,LEN(FL5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$10+FL5*'Setup Page'!$D$10+GC5*'Setup Page'!$E$10,IF(AND(LEN(DA5)>0,LEN(FL5)>0),DA5*'Setup Page'!$C$13+FL5*'Setup Page'!$D$13,IF(AND(LEN(DA5)>0,LEN(GC5)>0),DA5*'Setup Page'!$C$16+GC5*'Setup Page'!$D$16,IF(LEN(DA5)>0,DA5,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT5)>0,LEN(JE5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$10+JE5*'Setup Page'!$D$10+JV5*'Setup Page'!$E$10,IF(AND(LEN(GT5)>0,LEN(JE5)>0),GT5*'Setup Page'!$C$13+JE5*'Setup Page'!$D$13,IF(AND(LEN(GT5)>0,LEN(JV5)>0),GT5*'Setup Page'!$C$16+JV5*'Setup Page'!$D$16,IF(LEN(GT5)>0,GT5,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM5)>0,LEN(MX5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$10+MX5*'Setup Page'!$D$10+NO5*'Setup Page'!$E$10,IF(AND(LEN(KM5)>0,LEN(MX5)>0),KM5*'Setup Page'!$C$13+MX5*'Setup Page'!$D$13,IF(AND(LEN(KM5)>0,LEN(NO5)>0),KM5*'Setup Page'!$C$16+NO5*'Setup Page'!$D$16,IF(LEN(KM5)>0,KM5,\"\"))))","v":""},{"$f":"IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$10+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$10+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$E$10,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(BS5,FL5,JE5,MX5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$13+AVERAGE(BT5:CH5,FM5:GA5,JF5:JT5,MY5:NM5)*'Setup Page'!$D$13,IF(AND(SUM(H5,DA5,GT5,KM5)>0,SUM(CJ5,GC5,JV5,NO5)>0),AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5)*'Setup Page'!$C$16+AVERAGE(CK5:CY5,GD5:GR5,JW5:KK5,NP5:OD5)*'Setup Page'!$D$16,IF(SUM(H5,DA5,GT5,KM5)>0,AVERAGE(J5:BQ5,DC5:FJ5,GV5:JC5,KO5:MV5),\"\"))))","v":""},{"$f":"IF(A4=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G4","v":""},{"$f":"IF(SUM(J5:BQ5)>0.01,AVERAGE(J5:BQ5),\"\")","v":""},"Percent",{"$f":"IF(J4<\"\",(J3-J4)/J3,\"\")","v":""},{"$f":"IF(K4<\"\",(K3-K4)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT5:CH5)>0.01,AVERAGE(BT5:CH5),\"\")","v":""},{"$f":"IF(BT4<\"\",(BT3-BT4)/BT3,\"\")","v":""},{"$f":"IF(BU4<\"\",(BU3-BU4)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK5:CY5)>0.01,AVERAGE(CK5:CY5),\"\")","v":""},{"$f":"IF(CK4<\"\",(CK3-CK4)/CK3,\"\")","v":""},{"$f":"IF(CL4<\"\",(CL3-CL4)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC5:FJ5)>0.01,AVERAGE(DC5:FJ5),\"\")","v":""},"Percent",{"$f":"IF(DC4<\"\",(DC3-DC4)/DC3,\"\")","v":""},{"$f":"IF(DD4<\"\",(DD3-DD4)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM5:GA5)>0.01,AVERAGE(FM5:GA5),\"\")","v":""},{"$f":"IF(FM4<\"\",(FM3-FM4)/FM3,\"\")","v":""},{"$f":"IF(FN4<\"\",(FN3-FN4)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD5:GR5)>0.01,AVERAGE(GD5:GR5),\"\")","v":""},{"$f":"IF(GD4<\"\",(GD3-GD4)/GD3,\"\")","v":""},{"$f":"IF(GE4<\"\",(GE3-GE4)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV5:JC5)>0.01,AVERAGE(GV5:JC5),\"\")","v":""},"Percent",{"$f":"IF(GV4<\"\",(GV3-GV4)/GV3,\"\")","v":""},{"$f":"IF(GW4<\"\",(GW3-GW4)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF5:JT5)>0.01,AVERAGE(JF5:JT5),\"\")","v":""},{"$f":"IF(JF4<\"\",(JF3-JF4)/JF3,\"\")","v":""},{"$f":"IF(JG4<\"\",(JG3-JG4)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW5:KK5)>0.01,AVERAGE(JW5:KK5),\"\")","v":""},{"$f":"IF(JW4<\"\",(JW3-JW4)/JW3,\"\")","v":""},{"$f":"IF(JX4<\"\",(JX3-JX4)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO5:MV5)>0.01,AVERAGE(KO5:MV5),\"\")","v":""},"Percent",{"$f":"IF(KO4<\"\",(KO3-KO4)/KO3,\"\")","v":""},{"$f":"IF(KP4<\"\",(KP3-KP4)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY5:NM5)>0.01,AVERAGE(MY5:NM5),\"\")","v":""},{"$f":"IF(MY4<\"\",(MY3-MY4)/MY3,\"\")","v":""},{"$f":"IF(MZ4<\"\",(MZ3-MZ4)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP5:OD5)>0.01,AVERAGE(NP5:OD5),\"\")","v":""},{"$f":"IF(NP4<\"\",(NP3-NP4)/NP3,\"\")","v":""},{"$f":"IF(NQ4<\"\",(NQ3-NQ4)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$6>0,'Setup Page'!$I$6,\"\")","v":"Student 2"},{"$f":"IF(AND(LEN(H7)>0,LEN(BS7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$10+BS7*'Setup Page'!$D$10+CJ7*'Setup Page'!$E$10,IF(AND(LEN(H7)>0,LEN(BS7)>0),H7*'Setup Page'!$C$13+BS7*'Setup Page'!$D$13,IF(AND(LEN(H7)>0,LEN(CJ7)>0),H7*'Setup Page'!$C$16+CJ7*'Setup Page'!$D$16,IF(LEN(H7)>0,H7,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA7)>0,LEN(FL7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$10+FL7*'Setup Page'!$D$10+GC7*'Setup Page'!$E$10,IF(AND(LEN(DA7)>0,LEN(FL7)>0),DA7*'Setup Page'!$C$13+FL7*'Setup Page'!$D$13,IF(AND(LEN(DA7)>0,LEN(GC7)>0),DA7*'Setup Page'!$C$16+GC7*'Setup Page'!$D$16,IF(LEN(DA7)>0,DA7,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT7)>0,LEN(JE7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$10+JE7*'Setup Page'!$D$10+JV7*'Setup Page'!$E$10,IF(AND(LEN(GT7)>0,LEN(JE7)>0),GT7*'Setup Page'!$C$13+JE7*'Setup Page'!$D$13,IF(AND(LEN(GT7)>0,LEN(JV7)>0),GT7*'Setup Page'!$C$16+JV7*'Setup Page'!$D$16,IF(LEN(GT7)>0,GT7,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM7)>0,LEN(MX7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$10+MX7*'Setup Page'!$D$10+NO7*'Setup Page'!$E$10,IF(AND(LEN(KM7)>0,LEN(MX7)>0),KM7*'Setup Page'!$C$13+MX7*'Setup Page'!$D$13,IF(AND(LEN(KM7)>0,LEN(NO7)>0),KM7*'Setup Page'!$C$16+NO7*'Setup Page'!$D$16,IF(LEN(KM7)>0,KM7,\"\"))))","v":""},{"$f":"IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$10+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$10+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$E$10,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(BS7,FL7,JE7,MX7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$13+AVERAGE(BT7:CH7,FM7:GA7,JF7:JT7,MY7:NM7)*'Setup Page'!$D$13,IF(AND(SUM(H7,DA7,GT7,KM7)>0,SUM(CJ7,GC7,JV7,NO7)>0),AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7)*'Setup Page'!$C$16+AVERAGE(CK7:CY7,GD7:GR7,JW7:KK7,NP7:OD7)*'Setup Page'!$D$16,IF(SUM(H7,DA7,GT7,KM7)>0,AVERAGE(J7:BQ7,DC7:FJ7,GV7:JC7,KO7:MV7),\"\"))))","v":""},{"$f":"IF(A6=\"\",\"EMPTY\",\"\")","v":""},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G6","v":""},{"$f":"IF(SUM(J7:BQ7)>0.01,AVERAGE(J7:BQ7),\"\")","v":""},"Percent",{"$f":"IF(J6<\"\",(J3-J6)/J3,\"\")","v":""},{"$f":"IF(K6<\"\",(K3-K6)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT7:CH7)>0.01,AVERAGE(BT7:CH7),\"\")","v":""},{"$f":"IF(BT6<\"\",(BT3-BT6)/BT3,\"\")","v":""},{"$f":"IF(BU6<\"\",(BU3-BU6)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK7:CY7)>0.01,AVERAGE(CK7:CY7),\"\")","v":""},{"$f":"IF(CK6<\"\",(CK3-CK6)/CK3,\"\")","v":""},{"$f":"IF(CL6<\"\",(CL3-CL6)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC7:FJ7)>0.01,AVERAGE(DC7:FJ7),\"\")","v":""},"Percent",{"$f":"IF(DC6<\"\",(DC3-DC6)/DC3,\"\")","v":""},{"$f":"IF(DD6<\"\",(DD3-DD6)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM7:GA7)>0.01,AVERAGE(FM7:GA7),\"\")","v":""},{"$f":"IF(FM6<\"\",(FM3-FM6)/FM3,\"\")","v":""},{"$f":"IF(FN6<\"\",(FN3-FN6)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD7:GR7)>0.01,AVERAGE(GD7:GR7),\"\")","v":""},{"$f":"IF(GD6<\"\",(GD3-GD6)/GD3,\"\")","v":""},{"$f":"IF(GE6<\"\",(GE3-GE6)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV7:JC7)>0.01,AVERAGE(GV7:JC7),\"\")","v":""},"Percent",{"$f":"IF(GV6<\"\",(GV3-GV6)/GV3,\"\")","v":""},{"$f":"IF(GW6<\"\",(GW3-GW6)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF7:JT7)>0.01,AVERAGE(JF7:JT7),\"\")","v":""},{"$f":"IF(JF6<\"\",(JF3-JF6)/JF3,\"\")","v":""},{"$f":"IF(JG6<\"\",(JG3-JG6)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW7:KK7)>0.01,AVERAGE(JW7:KK7),\"\")","v":""},{"$f":"IF(JW6<\"\",(JW3-JW6)/JW3,\"\")","v":""},{"$f":"IF(JX6<\"\",(JX3-JX6)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO7:MV7)>0.01,AVERAGE(KO7:MV7),\"\")","v":""},"Percent",{"$f":"IF(KO6<\"\",(KO3-KO6)/KO3,\"\")","v":""},{"$f":"IF(KP6<\"\",(KP3-KP6)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY7:NM7)>0.01,AVERAGE(MY7:NM7),\"\")","v":""},{"$f":"IF(MY6<\"\",(MY3-MY6)/MY3,\"\")","v":""},{"$f":"IF(MZ6<\"\",(MZ3-MZ6)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP7:OD7)>0.01,AVERAGE(NP7:OD7),\"\")","v":""},{"$f":"IF(NP6<\"\",(NP3-NP6)/NP3,\"\")","v":""},{"$f":"IF(NQ6<\"\",(NQ3-NQ6)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$7>0,'Setup Page'!$I$7,\"\")","v":""},{"$f":"IF(AND(LEN(H9)>0,LEN(BS9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$10+BS9*'Setup Page'!$D$10+CJ9*'Setup Page'!$E$10,IF(AND(LEN(H9)>0,LEN(BS9)>0),H9*'Setup Page'!$C$13+BS9*'Setup Page'!$D$13,IF(AND(LEN(H9)>0,LEN(CJ9)>0),H9*'Setup Page'!$C$16+CJ9*'Setup Page'!$D$16,IF(LEN(H9)>0,H9,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA9)>0,LEN(FL9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$10+FL9*'Setup Page'!$D$10+GC9*'Setup Page'!$E$10,IF(AND(LEN(DA9)>0,LEN(FL9)>0),DA9*'Setup Page'!$C$13+FL9*'Setup Page'!$D$13,IF(AND(LEN(DA9)>0,LEN(GC9)>0),DA9*'Setup Page'!$C$16+GC9*'Setup Page'!$D$16,IF(LEN(DA9)>0,DA9,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT9)>0,LEN(JE9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$10+JE9*'Setup Page'!$D$10+JV9*'Setup Page'!$E$10,IF(AND(LEN(GT9)>0,LEN(JE9)>0),GT9*'Setup Page'!$C$13+JE9*'Setup Page'!$D$13,IF(AND(LEN(GT9)>0,LEN(JV9)>0),GT9*'Setup Page'!$C$16+JV9*'Setup Page'!$D$16,IF(LEN(GT9)>0,GT9,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM9)>0,LEN(MX9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$10+MX9*'Setup Page'!$D$10+NO9*'Setup Page'!$E$10,IF(AND(LEN(KM9)>0,LEN(MX9)>0),KM9*'Setup Page'!$C$13+MX9*'Setup Page'!$D$13,IF(AND(LEN(KM9)>0,LEN(NO9)>0),KM9*'Setup Page'!$C$16+NO9*'Setup Page'!$D$16,IF(LEN(KM9)>0,KM9,\"\"))))","v":""},{"$f":"IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$10+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$10+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$E$10,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(BS9,FL9,JE9,MX9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$13+AVERAGE(BT9:CH9,FM9:GA9,JF9:JT9,MY9:NM9)*'Setup Page'!$D$13,IF(AND(SUM(H9,DA9,GT9,KM9)>0,SUM(CJ9,GC9,JV9,NO9)>0),AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9)*'Setup Page'!$C$16+AVERAGE(CK9:CY9,GD9:GR9,JW9:KK9,NP9:OD9)*'Setup Page'!$D$16,IF(SUM(H9,DA9,GT9,KM9)>0,AVERAGE(J9:BQ9,DC9:FJ9,GV9:JC9,KO9:MV9),\"\"))))","v":""},{"$f":"IF(A8=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G8","v":"EMPTY"},{"$f":"IF(SUM(J9:BQ9)>0.01,AVERAGE(J9:BQ9),\"\")","v":""},"Percent",{"$f":"IF(J8<\"\",(J3-J8)/J3,\"\")","v":""},{"$f":"IF(K8<\"\",(K3-K8)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT9:CH9)>0.01,AVERAGE(BT9:CH9),\"\")","v":""},{"$f":"IF(BT8<\"\",(BT3-BT8)/BT3,\"\")","v":""},{"$f":"IF(BU8<\"\",(BU3-BU8)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK9:CY9)>0.01,AVERAGE(CK9:CY9),\"\")","v":""},{"$f":"IF(CK8<\"\",(CK3-CK8)/CK3,\"\")","v":""},{"$f":"IF(CL8<\"\",(CL3-CL8)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC9:FJ9)>0.01,AVERAGE(DC9:FJ9),\"\")","v":""},"Percent",{"$f":"IF(DC8<\"\",(DC3-DC8)/DC3,\"\")","v":""},{"$f":"IF(DD8<\"\",(DD3-DD8)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM9:GA9)>0.01,AVERAGE(FM9:GA9),\"\")","v":""},{"$f":"IF(FM8<\"\",(FM3-FM8)/FM3,\"\")","v":""},{"$f":"IF(FN8<\"\",(FN3-FN8)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD9:GR9)>0.01,AVERAGE(GD9:GR9),\"\")","v":""},{"$f":"IF(GD8<\"\",(GD3-GD8)/GD3,\"\")","v":""},{"$f":"IF(GE8<\"\",(GE3-GE8)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV9:JC9)>0.01,AVERAGE(GV9:JC9),\"\")","v":""},"Percent",{"$f":"IF(GV8<\"\",(GV3-GV8)/GV3,\"\")","v":""},{"$f":"IF(GW8<\"\",(GW3-GW8)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF9:JT9)>0.01,AVERAGE(JF9:JT9),\"\")","v":""},{"$f":"IF(JF8<\"\",(JF3-JF8)/JF3,\"\")","v":""},{"$f":"IF(JG8<\"\",(JG3-JG8)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW9:KK9)>0.01,AVERAGE(JW9:KK9),\"\")","v":""},{"$f":"IF(JW8<\"\",(JW3-JW8)/JW3,\"\")","v":""},{"$f":"IF(JX8<\"\",(JX3-JX8)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO9:MV9)>0.01,AVERAGE(KO9:MV9),\"\")","v":""},"Percent",{"$f":"IF(KO8<\"\",(KO3-KO8)/KO3,\"\")","v":""},{"$f":"IF(KP8<\"\",(KP3-KP8)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY9:NM9)>0.01,AVERAGE(MY9:NM9),\"\")","v":""},{"$f":"IF(MY8<\"\",(MY3-MY8)/MY3,\"\")","v":""},{"$f":"IF(MZ8<\"\",(MZ3-MZ8)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP9:OD9)>0.01,AVERAGE(NP9:OD9),\"\")","v":""},{"$f":"IF(NP8<\"\",(NP3-NP8)/NP3,\"\")","v":""},{"$f":"IF(NQ8<\"\",(NQ3-NQ8)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$8>0,'Setup Page'!$I$8,\"\")","v":""},{"$f":"IF(AND(LEN(H11)>0,LEN(BS11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$10+BS11*'Setup Page'!$D$10+CJ11*'Setup Page'!$E$10,IF(AND(LEN(H11)>0,LEN(BS11)>0),H11*'Setup Page'!$C$13+BS11*'Setup Page'!$D$13,IF(AND(LEN(H11)>0,LEN(CJ11)>0),H11*'Setup Page'!$C$16+CJ11*'Setup Page'!$D$16,IF(LEN(H11)>0,H11,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA11)>0,LEN(FL11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$10+FL11*'Setup Page'!$D$10+GC11*'Setup Page'!$E$10,IF(AND(LEN(DA11)>0,LEN(FL11)>0),DA11*'Setup Page'!$C$13+FL11*'Setup Page'!$D$13,IF(AND(LEN(DA11)>0,LEN(GC11)>0),DA11*'Setup Page'!$C$16+GC11*'Setup Page'!$D$16,IF(LEN(DA11)>0,DA11,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT11)>0,LEN(JE11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$10+JE11*'Setup Page'!$D$10+JV11*'Setup Page'!$E$10,IF(AND(LEN(GT11)>0,LEN(JE11)>0),GT11*'Setup Page'!$C$13+JE11*'Setup Page'!$D$13,IF(AND(LEN(GT11)>0,LEN(JV11)>0),GT11*'Setup Page'!$C$16+JV11*'Setup Page'!$D$16,IF(LEN(GT11)>0,GT11,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM11)>0,LEN(MX11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$10+MX11*'Setup Page'!$D$10+NO11*'Setup Page'!$E$10,IF(AND(LEN(KM11)>0,LEN(MX11)>0),KM11*'Setup Page'!$C$13+MX11*'Setup Page'!$D$13,IF(AND(LEN(KM11)>0,LEN(NO11)>0),KM11*'Setup Page'!$C$16+NO11*'Setup Page'!$D$16,IF(LEN(KM11)>0,KM11,\"\"))))","v":""},{"$f":"IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$10+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$10+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$E$10,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(BS11,FL11,JE11,MX11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$13+AVERAGE(BT11:CH11,FM11:GA11,JF11:JT11,MY11:NM11)*'Setup Page'!$D$13,IF(AND(SUM(H11,DA11,GT11,KM11)>0,SUM(CJ11,GC11,JV11,NO11)>0),AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11)*'Setup Page'!$C$16+AVERAGE(CK11:CY11,GD11:GR11,JW11:KK11,NP11:OD11)*'Setup Page'!$D$16,IF(SUM(H11,DA11,GT11,KM11)>0,AVERAGE(J11:BQ11,DC11:FJ11,GV11:JC11,KO11:MV11),\"\"))))","v":""},{"$f":"IF(A10=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G10","v":"EMPTY"},{"$f":"IF(SUM(J11:BQ11)>0.01,AVERAGE(J11:BQ11),\"\")","v":""},"Percent",{"$f":"IF(J10<\"\",(J3-J10)/J3,\"\")","v":""},{"$f":"IF(K10<\"\",(K3-K10)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT11:CH11)>0.01,AVERAGE(BT11:CH11),\"\")","v":""},{"$f":"IF(BT10<\"\",(BT3-BT10)/BT3,\"\")","v":""},{"$f":"IF(BU10<\"\",(BU3-BU10)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK11:CY11)>0.01,AVERAGE(CK11:CY11),\"\")","v":""},{"$f":"IF(CK10<\"\",(CK3-CK10)/CK3,\"\")","v":""},{"$f":"IF(CL10<\"\",(CL3-CL10)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC11:FJ11)>0.01,AVERAGE(DC11:FJ11),\"\")","v":""},"Percent",{"$f":"IF(DC10<\"\",(DC3-DC10)/DC3,\"\")","v":""},{"$f":"IF(DD10<\"\",(DD3-DD10)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM11:GA11)>0.01,AVERAGE(FM11:GA11),\"\")","v":""},{"$f":"IF(FM10<\"\",(FM3-FM10)/FM3,\"\")","v":""},{"$f":"IF(FN10<\"\",(FN3-FN10)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD11:GR11)>0.01,AVERAGE(GD11:GR11),\"\")","v":""},{"$f":"IF(GD10<\"\",(GD3-GD10)/GD3,\"\")","v":""},{"$f":"IF(GE10<\"\",(GE3-GE10)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV11:JC11)>0.01,AVERAGE(GV11:JC11),\"\")","v":""},"Percent",{"$f":"IF(GV10<\"\",(GV3-GV10)/GV3,\"\")","v":""},{"$f":"IF(GW10<\"\",(GW3-GW10)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF11:JT11)>0.01,AVERAGE(JF11:JT11),\"\")","v":""},{"$f":"IF(JF10<\"\",(JF3-JF10)/JF3,\"\")","v":""},{"$f":"IF(JG10<\"\",(JG3-JG10)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW11:KK11)>0.01,AVERAGE(JW11:KK11),\"\")","v":""},{"$f":"IF(JW10<\"\",(JW3-JW10)/JW3,\"\")","v":""},{"$f":"IF(JX10<\"\",(JX3-JX10)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO11:MV11)>0.01,AVERAGE(KO11:MV11),\"\")","v":""},"Percent",{"$f":"IF(KO10<\"\",(KO3-KO10)/KO3,\"\")","v":""},{"$f":"IF(KP10<\"\",(KP3-KP10)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY11:NM11)>0.01,AVERAGE(MY11:NM11),\"\")","v":""},{"$f":"IF(MY10<\"\",(MY3-MY10)/MY3,\"\")","v":""},{"$f":"IF(MZ10<\"\",(MZ3-MZ10)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP11:OD11)>0.01,AVERAGE(NP11:OD11),\"\")","v":""},{"$f":"IF(NP10<\"\",(NP3-NP10)/NP3,\"\")","v":""},{"$f":"IF(NQ10<\"\",(NQ3-NQ10)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$9>0,'Setup Page'!$I$9,\"\")","v":""},{"$f":"IF(AND(LEN(H13)>0,LEN(BS13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$10+BS13*'Setup Page'!$D$10+CJ13*'Setup Page'!$E$10,IF(AND(LEN(H13)>0,LEN(BS13)>0),H13*'Setup Page'!$C$13+BS13*'Setup Page'!$D$13,IF(AND(LEN(H13)>0,LEN(CJ13)>0),H13*'Setup Page'!$C$16+CJ13*'Setup Page'!$D$16,IF(LEN(H13)>0,H13,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA13)>0,LEN(FL13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$10+FL13*'Setup Page'!$D$10+GC13*'Setup Page'!$E$10,IF(AND(LEN(DA13)>0,LEN(FL13)>0),DA13*'Setup Page'!$C$13+FL13*'Setup Page'!$D$13,IF(AND(LEN(DA13)>0,LEN(GC13)>0),DA13*'Setup Page'!$C$16+GC13*'Setup Page'!$D$16,IF(LEN(DA13)>0,DA13,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT13)>0,LEN(JE13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$10+JE13*'Setup Page'!$D$10+JV13*'Setup Page'!$E$10,IF(AND(LEN(GT13)>0,LEN(JE13)>0),GT13*'Setup Page'!$C$13+JE13*'Setup Page'!$D$13,IF(AND(LEN(GT13)>0,LEN(JV13)>0),GT13*'Setup Page'!$C$16+JV13*'Setup Page'!$D$16,IF(LEN(GT13)>0,GT13,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM13)>0,LEN(MX13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$10+MX13*'Setup Page'!$D$10+NO13*'Setup Page'!$E$10,IF(AND(LEN(KM13)>0,LEN(MX13)>0),KM13*'Setup Page'!$C$13+MX13*'Setup Page'!$D$13,IF(AND(LEN(KM13)>0,LEN(NO13)>0),KM13*'Setup Page'!$C$16+NO13*'Setup Page'!$D$16,IF(LEN(KM13)>0,KM13,\"\"))))","v":""},{"$f":"IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$10+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$10+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$E$10,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(BS13,FL13,JE13,MX13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$13+AVERAGE(BT13:CH13,FM13:GA13,JF13:JT13,MY13:NM13)*'Setup Page'!$D$13,IF(AND(SUM(H13,DA13,GT13,KM13)>0,SUM(CJ13,GC13,JV13,NO13)>0),AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13)*'Setup Page'!$C$16+AVERAGE(CK13:CY13,GD13:GR13,JW13:KK13,NP13:OD13)*'Setup Page'!$D$16,IF(SUM(H13,DA13,GT13,KM13)>0,AVERAGE(J13:BQ13,DC13:FJ13,GV13:JC13,KO13:MV13),\"\"))))","v":""},{"$f":"IF(A12=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G12","v":"EMPTY"},{"$f":"IF(SUM(J13:BQ13)>0.01,AVERAGE(J13:BQ13),\"\")","v":""},"Percent",{"$f":"IF(J12<\"\",(J3-J12)/J3,\"\")","v":""},{"$f":"IF(K12<\"\",(K3-K12)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT13:CH13)>0.01,AVERAGE(BT13:CH13),\"\")","v":""},{"$f":"IF(BT12<\"\",(BT3-BT12)/BT3,\"\")","v":""},{"$f":"IF(BU12<\"\",(BU3-BU12)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK13:CY13)>0.01,AVERAGE(CK13:CY13),\"\")","v":""},{"$f":"IF(CK12<\"\",(CK3-CK12)/CK3,\"\")","v":""},{"$f":"IF(CL12<\"\",(CL3-CL12)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC13:FJ13)>0.01,AVERAGE(DC13:FJ13),\"\")","v":""},"Percent",{"$f":"IF(DC12<\"\",(DC3-DC12)/DC3,\"\")","v":""},{"$f":"IF(DD12<\"\",(DD3-DD12)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM13:GA13)>0.01,AVERAGE(FM13:GA13),\"\")","v":""},{"$f":"IF(FM12<\"\",(FM3-FM12)/FM3,\"\")","v":""},{"$f":"IF(FN12<\"\",(FN3-FN12)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD13:GR13)>0.01,AVERAGE(GD13:GR13),\"\")","v":""},{"$f":"IF(GD12<\"\",(GD3-GD12)/GD3,\"\")","v":""},{"$f":"IF(GE12<\"\",(GE3-GE12)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV13:JC13)>0.01,AVERAGE(GV13:JC13),\"\")","v":""},"Percent",{"$f":"IF(GV12<\"\",(GV3-GV12)/GV3,\"\")","v":""},{"$f":"IF(GW12<\"\",(GW3-GW12)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF13:JT13)>0.01,AVERAGE(JF13:JT13),\"\")","v":""},{"$f":"IF(JF12<\"\",(JF3-JF12)/JF3,\"\")","v":""},{"$f":"IF(JG12<\"\",(JG3-JG12)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW13:KK13)>0.01,AVERAGE(JW13:KK13),\"\")","v":""},{"$f":"IF(JW12<\"\",(JW3-JW12)/JW3,\"\")","v":""},{"$f":"IF(JX12<\"\",(JX3-JX12)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO13:MV13)>0.01,AVERAGE(KO13:MV13),\"\")","v":""},"Percent",{"$f":"IF(KO12<\"\",(KO3-KO12)/KO3,\"\")","v":""},{"$f":"IF(KP12<\"\",(KP3-KP12)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY13:NM13)>0.01,AVERAGE(MY13:NM13),\"\")","v":""},{"$f":"IF(MY12<\"\",(MY3-MY12)/MY3,\"\")","v":""},{"$f":"IF(MZ12<\"\",(MZ3-MZ12)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP13:OD13)>0.01,AVERAGE(NP13:OD13),\"\")","v":""},{"$f":"IF(NP12<\"\",(NP3-NP12)/NP3,\"\")","v":""},{"$f":"IF(NQ12<\"\",(NQ3-NQ12)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$10>0,'Setup Page'!$I$10,\"\")","v":""},{"$f":"IF(AND(LEN(H15)>0,LEN(BS15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$10+BS15*'Setup Page'!$D$10+CJ15*'Setup Page'!$E$10,IF(AND(LEN(H15)>0,LEN(BS15)>0),H15*'Setup Page'!$C$13+BS15*'Setup Page'!$D$13,IF(AND(LEN(H15)>0,LEN(CJ15)>0),H15*'Setup Page'!$C$16+CJ15*'Setup Page'!$D$16,IF(LEN(H15)>0,H15,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA15)>0,LEN(FL15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$10+FL15*'Setup Page'!$D$10+GC15*'Setup Page'!$E$10,IF(AND(LEN(DA15)>0,LEN(FL15)>0),DA15*'Setup Page'!$C$13+FL15*'Setup Page'!$D$13,IF(AND(LEN(DA15)>0,LEN(GC15)>0),DA15*'Setup Page'!$C$16+GC15*'Setup Page'!$D$16,IF(LEN(DA15)>0,DA15,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT15)>0,LEN(JE15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$10+JE15*'Setup Page'!$D$10+JV15*'Setup Page'!$E$10,IF(AND(LEN(GT15)>0,LEN(JE15)>0),GT15*'Setup Page'!$C$13+JE15*'Setup Page'!$D$13,IF(AND(LEN(GT15)>0,LEN(JV15)>0),GT15*'Setup Page'!$C$16+JV15*'Setup Page'!$D$16,IF(LEN(GT15)>0,GT15,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM15)>0,LEN(MX15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$10+MX15*'Setup Page'!$D$10+NO15*'Setup Page'!$E$10,IF(AND(LEN(KM15)>0,LEN(MX15)>0),KM15*'Setup Page'!$C$13+MX15*'Setup Page'!$D$13,IF(AND(LEN(KM15)>0,LEN(NO15)>0),KM15*'Setup Page'!$C$16+NO15*'Setup Page'!$D$16,IF(LEN(KM15)>0,KM15,\"\"))))","v":""},{"$f":"IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$10+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$10+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$E$10,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(BS15,FL15,JE15,MX15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$13+AVERAGE(BT15:CH15,FM15:GA15,JF15:JT15,MY15:NM15)*'Setup Page'!$D$13,IF(AND(SUM(H15,DA15,GT15,KM15)>0,SUM(CJ15,GC15,JV15,NO15)>0),AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15)*'Setup Page'!$C$16+AVERAGE(CK15:CY15,GD15:GR15,JW15:KK15,NP15:OD15)*'Setup Page'!$D$16,IF(SUM(H15,DA15,GT15,KM15)>0,AVERAGE(J15:BQ15,DC15:FJ15,GV15:JC15,KO15:MV15),\"\"))))","v":""},{"$f":"IF(A14=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G14","v":"EMPTY"},{"$f":"IF(SUM(J15:BQ15)>0.01,AVERAGE(J15:BQ15),\"\")","v":""},"Percent",{"$f":"IF(J14<\"\",(J3-J14)/J3,\"\")","v":""},{"$f":"IF(K14<\"\",(K3-K14)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT15:CH15)>0.01,AVERAGE(BT15:CH15),\"\")","v":""},{"$f":"IF(BT14<\"\",(BT3-BT14)/BT3,\"\")","v":""},{"$f":"IF(BU14<\"\",(BU3-BU14)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK15:CY15)>0.01,AVERAGE(CK15:CY15),\"\")","v":""},{"$f":"IF(CK14<\"\",(CK3-CK14)/CK3,\"\")","v":""},{"$f":"IF(CL14<\"\",(CL3-CL14)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC15:FJ15)>0.01,AVERAGE(DC15:FJ15),\"\")","v":""},"Percent",{"$f":"IF(DC14<\"\",(DC3-DC14)/DC3,\"\")","v":""},{"$f":"IF(DD14<\"\",(DD3-DD14)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM15:GA15)>0.01,AVERAGE(FM15:GA15),\"\")","v":""},{"$f":"IF(FM14<\"\",(FM3-FM14)/FM3,\"\")","v":""},{"$f":"IF(FN14<\"\",(FN3-FN14)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD15:GR15)>0.01,AVERAGE(GD15:GR15),\"\")","v":""},{"$f":"IF(GD14<\"\",(GD3-GD14)/GD3,\"\")","v":""},{"$f":"IF(GE14<\"\",(GE3-GE14)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV15:JC15)>0.01,AVERAGE(GV15:JC15),\"\")","v":""},"Percent",{"$f":"IF(GV14<\"\",(GV3-GV14)/GV3,\"\")","v":""},{"$f":"IF(GW14<\"\",(GW3-GW14)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF15:JT15)>0.01,AVERAGE(JF15:JT15),\"\")","v":""},{"$f":"IF(JF14<\"\",(JF3-JF14)/JF3,\"\")","v":""},{"$f":"IF(JG14<\"\",(JG3-JG14)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW15:KK15)>0.01,AVERAGE(JW15:KK15),\"\")","v":""},{"$f":"IF(JW14<\"\",(JW3-JW14)/JW3,\"\")","v":""},{"$f":"IF(JX14<\"\",(JX3-JX14)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO15:MV15)>0.01,AVERAGE(KO15:MV15),\"\")","v":""},"Percent",{"$f":"IF(KO14<\"\",(KO3-KO14)/KO3,\"\")","v":""},{"$f":"IF(KP14<\"\",(KP3-KP14)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY15:NM15)>0.01,AVERAGE(MY15:NM15),\"\")","v":""},{"$f":"IF(MY14<\"\",(MY3-MY14)/MY3,\"\")","v":""},{"$f":"IF(MZ14<\"\",(MZ3-MZ14)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP15:OD15)>0.01,AVERAGE(NP15:OD15),\"\")","v":""},{"$f":"IF(NP14<\"\",(NP3-NP14)/NP3,\"\")","v":""},{"$f":"IF(NQ14<\"\",(NQ3-NQ14)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$11>0,'Setup Page'!$I$11,\"\")","v":""},{"$f":"IF(AND(LEN(H17)>0,LEN(BS17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$10+BS17*'Setup Page'!$D$10+CJ17*'Setup Page'!$E$10,IF(AND(LEN(H17)>0,LEN(BS17)>0),H17*'Setup Page'!$C$13+BS17*'Setup Page'!$D$13,IF(AND(LEN(H17)>0,LEN(CJ17)>0),H17*'Setup Page'!$C$16+CJ17*'Setup Page'!$D$16,IF(LEN(H17)>0,H17,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA17)>0,LEN(FL17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$10+FL17*'Setup Page'!$D$10+GC17*'Setup Page'!$E$10,IF(AND(LEN(DA17)>0,LEN(FL17)>0),DA17*'Setup Page'!$C$13+FL17*'Setup Page'!$D$13,IF(AND(LEN(DA17)>0,LEN(GC17)>0),DA17*'Setup Page'!$C$16+GC17*'Setup Page'!$D$16,IF(LEN(DA17)>0,DA17,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT17)>0,LEN(JE17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$10+JE17*'Setup Page'!$D$10+JV17*'Setup Page'!$E$10,IF(AND(LEN(GT17)>0,LEN(JE17)>0),GT17*'Setup Page'!$C$13+JE17*'Setup Page'!$D$13,IF(AND(LEN(GT17)>0,LEN(JV17)>0),GT17*'Setup Page'!$C$16+JV17*'Setup Page'!$D$16,IF(LEN(GT17)>0,GT17,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM17)>0,LEN(MX17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$10+MX17*'Setup Page'!$D$10+NO17*'Setup Page'!$E$10,IF(AND(LEN(KM17)>0,LEN(MX17)>0),KM17*'Setup Page'!$C$13+MX17*'Setup Page'!$D$13,IF(AND(LEN(KM17)>0,LEN(NO17)>0),KM17*'Setup Page'!$C$16+NO17*'Setup Page'!$D$16,IF(LEN(KM17)>0,KM17,\"\"))))","v":""},{"$f":"IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$10+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$10+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$E$10,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(BS17,FL17,JE17,MX17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$13+AVERAGE(BT17:CH17,FM17:GA17,JF17:JT17,MY17:NM17)*'Setup Page'!$D$13,IF(AND(SUM(H17,DA17,GT17,KM17)>0,SUM(CJ17,GC17,JV17,NO17)>0),AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17)*'Setup Page'!$C$16+AVERAGE(CK17:CY17,GD17:GR17,JW17:KK17,NP17:OD17)*'Setup Page'!$D$16,IF(SUM(H17,DA17,GT17,KM17)>0,AVERAGE(J17:BQ17,DC17:FJ17,GV17:JC17,KO17:MV17),\"\"))))","v":""},{"$f":"IF(A16=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G16","v":"EMPTY"},{"$f":"IF(SUM(J17:BQ17)>0.01,AVERAGE(J17:BQ17),\"\")","v":""},"Percent",{"$f":"IF(J16<\"\",(J3-J16)/J3,\"\")","v":""},{"$f":"IF(K16<\"\",(K3-K16)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT17:CH17)>0.01,AVERAGE(BT17:CH17),\"\")","v":""},{"$f":"IF(BT16<\"\",(BT3-BT16)/BT3,\"\")","v":""},{"$f":"IF(BU16<\"\",(BU3-BU16)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK17:CY17)>0.01,AVERAGE(CK17:CY17),\"\")","v":""},{"$f":"IF(CK16<\"\",(CK3-CK16)/CK3,\"\")","v":""},{"$f":"IF(CL16<\"\",(CL3-CL16)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC17:FJ17)>0.01,AVERAGE(DC17:FJ17),\"\")","v":""},"Percent",{"$f":"IF(DC16<\"\",(DC3-DC16)/DC3,\"\")","v":""},{"$f":"IF(DD16<\"\",(DD3-DD16)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM17:GA17)>0.01,AVERAGE(FM17:GA17),\"\")","v":""},{"$f":"IF(FM16<\"\",(FM3-FM16)/FM3,\"\")","v":""},{"$f":"IF(FN16<\"\",(FN3-FN16)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD17:GR17)>0.01,AVERAGE(GD17:GR17),\"\")","v":""},{"$f":"IF(GD16<\"\",(GD3-GD16)/GD3,\"\")","v":""},{"$f":"IF(GE16<\"\",(GE3-GE16)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV17:JC17)>0.01,AVERAGE(GV17:JC17),\"\")","v":""},"Percent",{"$f":"IF(GV16<\"\",(GV3-GV16)/GV3,\"\")","v":""},{"$f":"IF(GW16<\"\",(GW3-GW16)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF17:JT17)>0.01,AVERAGE(JF17:JT17),\"\")","v":""},{"$f":"IF(JF16<\"\",(JF3-JF16)/JF3,\"\")","v":""},{"$f":"IF(JG16<\"\",(JG3-JG16)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW17:KK17)>0.01,AVERAGE(JW17:KK17),\"\")","v":""},{"$f":"IF(JW16<\"\",(JW3-JW16)/JW3,\"\")","v":""},{"$f":"IF(JX16<\"\",(JX3-JX16)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO17:MV17)>0.01,AVERAGE(KO17:MV17),\"\")","v":""},"Percent",{"$f":"IF(KO16<\"\",(KO3-KO16)/KO3,\"\")","v":""},{"$f":"IF(KP16<\"\",(KP3-KP16)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY17:NM17)>0.01,AVERAGE(MY17:NM17),\"\")","v":""},{"$f":"IF(MY16<\"\",(MY3-MY16)/MY3,\"\")","v":""},{"$f":"IF(MZ16<\"\",(MZ3-MZ16)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP17:OD17)>0.01,AVERAGE(NP17:OD17),\"\")","v":""},{"$f":"IF(NP16<\"\",(NP3-NP16)/NP3,\"\")","v":""},{"$f":"IF(NQ16<\"\",(NQ3-NQ16)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$12>0,'Setup Page'!$I$12,\"\")","v":""},{"$f":"IF(AND(LEN(H19)>0,LEN(BS19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$10+BS19*'Setup Page'!$D$10+CJ19*'Setup Page'!$E$10,IF(AND(LEN(H19)>0,LEN(BS19)>0),H19*'Setup Page'!$C$13+BS19*'Setup Page'!$D$13,IF(AND(LEN(H19)>0,LEN(CJ19)>0),H19*'Setup Page'!$C$16+CJ19*'Setup Page'!$D$16,IF(LEN(H19)>0,H19,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA19)>0,LEN(FL19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$10+FL19*'Setup Page'!$D$10+GC19*'Setup Page'!$E$10,IF(AND(LEN(DA19)>0,LEN(FL19)>0),DA19*'Setup Page'!$C$13+FL19*'Setup Page'!$D$13,IF(AND(LEN(DA19)>0,LEN(GC19)>0),DA19*'Setup Page'!$C$16+GC19*'Setup Page'!$D$16,IF(LEN(DA19)>0,DA19,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT19)>0,LEN(JE19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$10+JE19*'Setup Page'!$D$10+JV19*'Setup Page'!$E$10,IF(AND(LEN(GT19)>0,LEN(JE19)>0),GT19*'Setup Page'!$C$13+JE19*'Setup Page'!$D$13,IF(AND(LEN(GT19)>0,LEN(JV19)>0),GT19*'Setup Page'!$C$16+JV19*'Setup Page'!$D$16,IF(LEN(GT19)>0,GT19,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM19)>0,LEN(MX19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$10+MX19*'Setup Page'!$D$10+NO19*'Setup Page'!$E$10,IF(AND(LEN(KM19)>0,LEN(MX19)>0),KM19*'Setup Page'!$C$13+MX19*'Setup Page'!$D$13,IF(AND(LEN(KM19)>0,LEN(NO19)>0),KM19*'Setup Page'!$C$16+NO19*'Setup Page'!$D$16,IF(LEN(KM19)>0,KM19,\"\"))))","v":""},{"$f":"IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$10+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$10+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$E$10,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(BS19,FL19,JE19,MX19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$13+AVERAGE(BT19:CH19,FM19:GA19,JF19:JT19,MY19:NM19)*'Setup Page'!$D$13,IF(AND(SUM(H19,DA19,GT19,KM19)>0,SUM(CJ19,GC19,JV19,NO19)>0),AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19)*'Setup Page'!$C$16+AVERAGE(CK19:CY19,GD19:GR19,JW19:KK19,NP19:OD19)*'Setup Page'!$D$16,IF(SUM(H19,DA19,GT19,KM19)>0,AVERAGE(J19:BQ19,DC19:FJ19,GV19:JC19,KO19:MV19),\"\"))))","v":""},{"$f":"IF(A18=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G18","v":"EMPTY"},{"$f":"IF(SUM(J19:BQ19)>0.01,AVERAGE(J19:BQ19),\"\")","v":""},"Percent",{"$f":"IF(J18<\"\",(J3-J18)/J3,\"\")","v":""},{"$f":"IF(K18<\"\",(K3-K18)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT19:CH19)>0.01,AVERAGE(BT19:CH19),\"\")","v":""},{"$f":"IF(BT18<\"\",(BT3-BT18)/BT3,\"\")","v":""},{"$f":"IF(BU18<\"\",(BU3-BU18)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK19:CY19)>0.01,AVERAGE(CK19:CY19),\"\")","v":""},{"$f":"IF(CK18<\"\",(CK3-CK18)/CK3,\"\")","v":""},{"$f":"IF(CL18<\"\",(CL3-CL18)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC19:FJ19)>0.01,AVERAGE(DC19:FJ19),\"\")","v":""},"Percent",{"$f":"IF(DC18<\"\",(DC3-DC18)/DC3,\"\")","v":""},{"$f":"IF(DD18<\"\",(DD3-DD18)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM19:GA19)>0.01,AVERAGE(FM19:GA19),\"\")","v":""},{"$f":"IF(FM18<\"\",(FM3-FM18)/FM3,\"\")","v":""},{"$f":"IF(FN18<\"\",(FN3-FN18)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD19:GR19)>0.01,AVERAGE(GD19:GR19),\"\")","v":""},{"$f":"IF(GD18<\"\",(GD3-GD18)/GD3,\"\")","v":""},{"$f":"IF(GE18<\"\",(GE3-GE18)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV19:JC19)>0.01,AVERAGE(GV19:JC19),\"\")","v":""},"Percent",{"$f":"IF(GV18<\"\",(GV3-GV18)/GV3,\"\")","v":""},{"$f":"IF(GW18<\"\",(GW3-GW18)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF19:JT19)>0.01,AVERAGE(JF19:JT19),\"\")","v":""},{"$f":"IF(JF18<\"\",(JF3-JF18)/JF3,\"\")","v":""},{"$f":"IF(JG18<\"\",(JG3-JG18)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW19:KK19)>0.01,AVERAGE(JW19:KK19),\"\")","v":""},{"$f":"IF(JW18<\"\",(JW3-JW18)/JW3,\"\")","v":""},{"$f":"IF(JX18<\"\",(JX3-JX18)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO19:MV19)>0.01,AVERAGE(KO19:MV19),\"\")","v":""},"Percent",{"$f":"IF(KO18<\"\",(KO3-KO18)/KO3,\"\")","v":""},{"$f":"IF(KP18<\"\",(KP3-KP18)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY19:NM19)>0.01,AVERAGE(MY19:NM19),\"\")","v":""},{"$f":"IF(MY18<\"\",(MY3-MY18)/MY3,\"\")","v":""},{"$f":"IF(MZ18<\"\",(MZ3-MZ18)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP19:OD19)>0.01,AVERAGE(NP19:OD19),\"\")","v":""},{"$f":"IF(NP18<\"\",(NP3-NP18)/NP3,\"\")","v":""},{"$f":"IF(NQ18<\"\",(NQ3-NQ18)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$13>0,'Setup Page'!$I$13,\"\")","v":""},{"$f":"IF(AND(LEN(H21)>0,LEN(BS21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$10+BS21*'Setup Page'!$D$10+CJ21*'Setup Page'!$E$10,IF(AND(LEN(H21)>0,LEN(BS21)>0),H21*'Setup Page'!$C$13+BS21*'Setup Page'!$D$13,IF(AND(LEN(H21)>0,LEN(CJ21)>0),H21*'Setup Page'!$C$16+CJ21*'Setup Page'!$D$16,IF(LEN(H21)>0,H21,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA21)>0,LEN(FL21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$10+FL21*'Setup Page'!$D$10+GC21*'Setup Page'!$E$10,IF(AND(LEN(DA21)>0,LEN(FL21)>0),DA21*'Setup Page'!$C$13+FL21*'Setup Page'!$D$13,IF(AND(LEN(DA21)>0,LEN(GC21)>0),DA21*'Setup Page'!$C$16+GC21*'Setup Page'!$D$16,IF(LEN(DA21)>0,DA21,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT21)>0,LEN(JE21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$10+JE21*'Setup Page'!$D$10+JV21*'Setup Page'!$E$10,IF(AND(LEN(GT21)>0,LEN(JE21)>0),GT21*'Setup Page'!$C$13+JE21*'Setup Page'!$D$13,IF(AND(LEN(GT21)>0,LEN(JV21)>0),GT21*'Setup Page'!$C$16+JV21*'Setup Page'!$D$16,IF(LEN(GT21)>0,GT21,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM21)>0,LEN(MX21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$10+MX21*'Setup Page'!$D$10+NO21*'Setup Page'!$E$10,IF(AND(LEN(KM21)>0,LEN(MX21)>0),KM21*'Setup Page'!$C$13+MX21*'Setup Page'!$D$13,IF(AND(LEN(KM21)>0,LEN(NO21)>0),KM21*'Setup Page'!$C$16+NO21*'Setup Page'!$D$16,IF(LEN(KM21)>0,KM21,\"\"))))","v":""},{"$f":"IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$10+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$10+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$E$10,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(BS21,FL21,JE21,MX21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$13+AVERAGE(BT21:CH21,FM21:GA21,JF21:JT21,MY21:NM21)*'Setup Page'!$D$13,IF(AND(SUM(H21,DA21,GT21,KM21)>0,SUM(CJ21,GC21,JV21,NO21)>0),AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21)*'Setup Page'!$C$16+AVERAGE(CK21:CY21,GD21:GR21,JW21:KK21,NP21:OD21)*'Setup Page'!$D$16,IF(SUM(H21,DA21,GT21,KM21)>0,AVERAGE(J21:BQ21,DC21:FJ21,GV21:JC21,KO21:MV21),\"\"))))","v":""},{"$f":"IF(A20=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G20","v":"EMPTY"},{"$f":"IF(SUM(J21:BQ21)>0.01,AVERAGE(J21:BQ21),\"\")","v":""},"Percent",{"$f":"IF(J20<\"\",(J3-J20)/J3,\"\")","v":""},{"$f":"IF(K20<\"\",(K3-K20)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT21:CH21)>0.01,AVERAGE(BT21:CH21),\"\")","v":""},{"$f":"IF(BT20<\"\",(BT3-BT20)/BT3,\"\")","v":""},{"$f":"IF(BU20<\"\",(BU3-BU20)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK21:CY21)>0.01,AVERAGE(CK21:CY21),\"\")","v":""},{"$f":"IF(CK20<\"\",(CK3-CK20)/CK3,\"\")","v":""},{"$f":"IF(CL20<\"\",(CL3-CL20)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC21:FJ21)>0.01,AVERAGE(DC21:FJ21),\"\")","v":""},"Percent",{"$f":"IF(DC20<\"\",(DC3-DC20)/DC3,\"\")","v":""},{"$f":"IF(DD20<\"\",(DD3-DD20)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM21:GA21)>0.01,AVERAGE(FM21:GA21),\"\")","v":""},{"$f":"IF(FM20<\"\",(FM3-FM20)/FM3,\"\")","v":""},{"$f":"IF(FN20<\"\",(FN3-FN20)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD21:GR21)>0.01,AVERAGE(GD21:GR21),\"\")","v":""},{"$f":"IF(GD20<\"\",(GD3-GD20)/GD3,\"\")","v":""},{"$f":"IF(GE20<\"\",(GE3-GE20)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV21:JC21)>0.01,AVERAGE(GV21:JC21),\"\")","v":""},"Percent",{"$f":"IF(GV20<\"\",(GV3-GV20)/GV3,\"\")","v":""},{"$f":"IF(GW20<\"\",(GW3-GW20)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF21:JT21)>0.01,AVERAGE(JF21:JT21),\"\")","v":""},{"$f":"IF(JF20<\"\",(JF3-JF20)/JF3,\"\")","v":""},{"$f":"IF(JG20<\"\",(JG3-JG20)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW21:KK21)>0.01,AVERAGE(JW21:KK21),\"\")","v":""},{"$f":"IF(JW20<\"\",(JW3-JW20)/JW3,\"\")","v":""},{"$f":"IF(JX20<\"\",(JX3-JX20)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO21:MV21)>0.01,AVERAGE(KO21:MV21),\"\")","v":""},"Percent",{"$f":"IF(KO20<\"\",(KO3-KO20)/KO3,\"\")","v":""},{"$f":"IF(KP20<\"\",(KP3-KP20)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY21:NM21)>0.01,AVERAGE(MY21:NM21),\"\")","v":""},{"$f":"IF(MY20<\"\",(MY3-MY20)/MY3,\"\")","v":""},{"$f":"IF(MZ20<\"\",(MZ3-MZ20)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP21:OD21)>0.01,AVERAGE(NP21:OD21),\"\")","v":""},{"$f":"IF(NP20<\"\",(NP3-NP20)/NP3,\"\")","v":""},{"$f":"IF(NQ20<\"\",(NQ3-NQ20)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$14>0,'Setup Page'!$I$14,\"\")","v":""},{"$f":"IF(AND(LEN(H23)>0,LEN(BS23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$10+BS23*'Setup Page'!$D$10+CJ23*'Setup Page'!$E$10,IF(AND(LEN(H23)>0,LEN(BS23)>0),H23*'Setup Page'!$C$13+BS23*'Setup Page'!$D$13,IF(AND(LEN(H23)>0,LEN(CJ23)>0),H23*'Setup Page'!$C$16+CJ23*'Setup Page'!$D$16,IF(LEN(H23)>0,H23,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA23)>0,LEN(FL23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$10+FL23*'Setup Page'!$D$10+GC23*'Setup Page'!$E$10,IF(AND(LEN(DA23)>0,LEN(FL23)>0),DA23*'Setup Page'!$C$13+FL23*'Setup Page'!$D$13,IF(AND(LEN(DA23)>0,LEN(GC23)>0),DA23*'Setup Page'!$C$16+GC23*'Setup Page'!$D$16,IF(LEN(DA23)>0,DA23,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT23)>0,LEN(JE23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$10+JE23*'Setup Page'!$D$10+JV23*'Setup Page'!$E$10,IF(AND(LEN(GT23)>0,LEN(JE23)>0),GT23*'Setup Page'!$C$13+JE23*'Setup Page'!$D$13,IF(AND(LEN(GT23)>0,LEN(JV23)>0),GT23*'Setup Page'!$C$16+JV23*'Setup Page'!$D$16,IF(LEN(GT23)>0,GT23,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM23)>0,LEN(MX23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$10+MX23*'Setup Page'!$D$10+NO23*'Setup Page'!$E$10,IF(AND(LEN(KM23)>0,LEN(MX23)>0),KM23*'Setup Page'!$C$13+MX23*'Setup Page'!$D$13,IF(AND(LEN(KM23)>0,LEN(NO23)>0),KM23*'Setup Page'!$C$16+NO23*'Setup Page'!$D$16,IF(LEN(KM23)>0,KM23,\"\"))))","v":""},{"$f":"IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$10+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$10+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$E$10,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(BS23,FL23,JE23,MX23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$13+AVERAGE(BT23:CH23,FM23:GA23,JF23:JT23,MY23:NM23)*'Setup Page'!$D$13,IF(AND(SUM(H23,DA23,GT23,KM23)>0,SUM(CJ23,GC23,JV23,NO23)>0),AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23)*'Setup Page'!$C$16+AVERAGE(CK23:CY23,GD23:GR23,JW23:KK23,NP23:OD23)*'Setup Page'!$D$16,IF(SUM(H23,DA23,GT23,KM23)>0,AVERAGE(J23:BQ23,DC23:FJ23,GV23:JC23,KO23:MV23),\"\"))))","v":""},{"$f":"IF(A22=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G22","v":"EMPTY"},{"$f":"IF(SUM(J23:BQ23)>0.01,AVERAGE(J23:BQ23),\"\")","v":""},"Percent",{"$f":"IF(J22<\"\",(J3-J22)/J3,\"\")","v":""},{"$f":"IF(K22<\"\",(K3-K22)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT23:CH23)>0.01,AVERAGE(BT23:CH23),\"\")","v":""},{"$f":"IF(BT22<\"\",(BT3-BT22)/BT3,\"\")","v":""},{"$f":"IF(BU22<\"\",(BU3-BU22)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK23:CY23)>0.01,AVERAGE(CK23:CY23),\"\")","v":""},{"$f":"IF(CK22<\"\",(CK3-CK22)/CK3,\"\")","v":""},{"$f":"IF(CL22<\"\",(CL3-CL22)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC23:FJ23)>0.01,AVERAGE(DC23:FJ23),\"\")","v":""},"Percent",{"$f":"IF(DC22<\"\",(DC3-DC22)/DC3,\"\")","v":""},{"$f":"IF(DD22<\"\",(DD3-DD22)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM23:GA23)>0.01,AVERAGE(FM23:GA23),\"\")","v":""},{"$f":"IF(FM22<\"\",(FM3-FM22)/FM3,\"\")","v":""},{"$f":"IF(FN22<\"\",(FN3-FN22)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD23:GR23)>0.01,AVERAGE(GD23:GR23),\"\")","v":""},{"$f":"IF(GD22<\"\",(GD3-GD22)/GD3,\"\")","v":""},{"$f":"IF(GE22<\"\",(GE3-GE22)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV23:JC23)>0.01,AVERAGE(GV23:JC23),\"\")","v":""},"Percent",{"$f":"IF(GV22<\"\",(GV3-GV22)/GV3,\"\")","v":""},{"$f":"IF(GW22<\"\",(GW3-GW22)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF23:JT23)>0.01,AVERAGE(JF23:JT23),\"\")","v":""},{"$f":"IF(JF22<\"\",(JF3-JF22)/JF3,\"\")","v":""},{"$f":"IF(JG22<\"\",(JG3-JG22)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW23:KK23)>0.01,AVERAGE(JW23:KK23),\"\")","v":""},{"$f":"IF(JW22<\"\",(JW3-JW22)/JW3,\"\")","v":""},{"$f":"IF(JX22<\"\",(JX3-JX22)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO23:MV23)>0.01,AVERAGE(KO23:MV23),\"\")","v":""},"Percent",{"$f":"IF(KO22<\"\",(KO3-KO22)/KO3,\"\")","v":""},{"$f":"IF(KP22<\"\",(KP3-KP22)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY23:NM23)>0.01,AVERAGE(MY23:NM23),\"\")","v":""},{"$f":"IF(MY22<\"\",(MY3-MY22)/MY3,\"\")","v":""},{"$f":"IF(MZ22<\"\",(MZ3-MZ22)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP23:OD23)>0.01,AVERAGE(NP23:OD23),\"\")","v":""},{"$f":"IF(NP22<\"\",(NP3-NP22)/NP3,\"\")","v":""},{"$f":"IF(NQ22<\"\",(NQ3-NQ22)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$15>0,'Setup Page'!$I$15,\"\")","v":""},{"$f":"IF(AND(LEN(H25)>0,LEN(BS25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$10+BS25*'Setup Page'!$D$10+CJ25*'Setup Page'!$E$10,IF(AND(LEN(H25)>0,LEN(BS25)>0),H25*'Setup Page'!$C$13+BS25*'Setup Page'!$D$13,IF(AND(LEN(H25)>0,LEN(CJ25)>0),H25*'Setup Page'!$C$16+CJ25*'Setup Page'!$D$16,IF(LEN(H25)>0,H25,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA25)>0,LEN(FL25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$10+FL25*'Setup Page'!$D$10+GC25*'Setup Page'!$E$10,IF(AND(LEN(DA25)>0,LEN(FL25)>0),DA25*'Setup Page'!$C$13+FL25*'Setup Page'!$D$13,IF(AND(LEN(DA25)>0,LEN(GC25)>0),DA25*'Setup Page'!$C$16+GC25*'Setup Page'!$D$16,IF(LEN(DA25)>0,DA25,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT25)>0,LEN(JE25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$10+JE25*'Setup Page'!$D$10+JV25*'Setup Page'!$E$10,IF(AND(LEN(GT25)>0,LEN(JE25)>0),GT25*'Setup Page'!$C$13+JE25*'Setup Page'!$D$13,IF(AND(LEN(GT25)>0,LEN(JV25)>0),GT25*'Setup Page'!$C$16+JV25*'Setup Page'!$D$16,IF(LEN(GT25)>0,GT25,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM25)>0,LEN(MX25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$10+MX25*'Setup Page'!$D$10+NO25*'Setup Page'!$E$10,IF(AND(LEN(KM25)>0,LEN(MX25)>0),KM25*'Setup Page'!$C$13+MX25*'Setup Page'!$D$13,IF(AND(LEN(KM25)>0,LEN(NO25)>0),KM25*'Setup Page'!$C$16+NO25*'Setup Page'!$D$16,IF(LEN(KM25)>0,KM25,\"\"))))","v":""},{"$f":"IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$10+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$10+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$E$10,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(BS25,FL25,JE25,MX25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$13+AVERAGE(BT25:CH25,FM25:GA25,JF25:JT25,MY25:NM25)*'Setup Page'!$D$13,IF(AND(SUM(H25,DA25,GT25,KM25)>0,SUM(CJ25,GC25,JV25,NO25)>0),AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25)*'Setup Page'!$C$16+AVERAGE(CK25:CY25,GD25:GR25,JW25:KK25,NP25:OD25)*'Setup Page'!$D$16,IF(SUM(H25,DA25,GT25,KM25)>0,AVERAGE(J25:BQ25,DC25:FJ25,GV25:JC25,KO25:MV25),\"\"))))","v":""},{"$f":"IF(A24=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G24","v":"EMPTY"},{"$f":"IF(SUM(J25:BQ25)>0.01,AVERAGE(J25:BQ25),\"\")","v":""},"Percent",{"$f":"IF(J24<\"\",(J3-J24)/J3,\"\")","v":""},{"$f":"IF(K24<\"\",(K3-K24)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT25:CH25)>0.01,AVERAGE(BT25:CH25),\"\")","v":""},{"$f":"IF(BT24<\"\",(BT3-BT24)/BT3,\"\")","v":""},{"$f":"IF(BU24<\"\",(BU3-BU24)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK25:CY25)>0.01,AVERAGE(CK25:CY25),\"\")","v":""},{"$f":"IF(CK24<\"\",(CK3-CK24)/CK3,\"\")","v":""},{"$f":"IF(CL24<\"\",(CL3-CL24)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC25:FJ25)>0.01,AVERAGE(DC25:FJ25),\"\")","v":""},"Percent",{"$f":"IF(DC24<\"\",(DC3-DC24)/DC3,\"\")","v":""},{"$f":"IF(DD24<\"\",(DD3-DD24)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM25:GA25)>0.01,AVERAGE(FM25:GA25),\"\")","v":""},{"$f":"IF(FM24<\"\",(FM3-FM24)/FM3,\"\")","v":""},{"$f":"IF(FN24<\"\",(FN3-FN24)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD25:GR25)>0.01,AVERAGE(GD25:GR25),\"\")","v":""},{"$f":"IF(GD24<\"\",(GD3-GD24)/GD3,\"\")","v":""},{"$f":"IF(GE24<\"\",(GE3-GE24)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV25:JC25)>0.01,AVERAGE(GV25:JC25),\"\")","v":""},"Percent",{"$f":"IF(GV24<\"\",(GV3-GV24)/GV3,\"\")","v":""},{"$f":"IF(GW24<\"\",(GW3-GW24)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF25:JT25)>0.01,AVERAGE(JF25:JT25),\"\")","v":""},{"$f":"IF(JF24<\"\",(JF3-JF24)/JF3,\"\")","v":""},{"$f":"IF(JG24<\"\",(JG3-JG24)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW25:KK25)>0.01,AVERAGE(JW25:KK25),\"\")","v":""},{"$f":"IF(JW24<\"\",(JW3-JW24)/JW3,\"\")","v":""},{"$f":"IF(JX24<\"\",(JX3-JX24)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO25:MV25)>0.01,AVERAGE(KO25:MV25),\"\")","v":""},"Percent",{"$f":"IF(KO24<\"\",(KO3-KO24)/KO3,\"\")","v":""},{"$f":"IF(KP24<\"\",(KP3-KP24)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY25:NM25)>0.01,AVERAGE(MY25:NM25),\"\")","v":""},{"$f":"IF(MY24<\"\",(MY3-MY24)/MY3,\"\")","v":""},{"$f":"IF(MZ24<\"\",(MZ3-MZ24)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP25:OD25)>0.01,AVERAGE(NP25:OD25),\"\")","v":""},{"$f":"IF(NP24<\"\",(NP3-NP24)/NP3,\"\")","v":""},{"$f":"IF(NQ24<\"\",(NQ3-NQ24)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$16>0,'Setup Page'!$I$16,\"\")","v":""},{"$f":"IF(AND(LEN(H27)>0,LEN(BS27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$10+BS27*'Setup Page'!$D$10+CJ27*'Setup Page'!$E$10,IF(AND(LEN(H27)>0,LEN(BS27)>0),H27*'Setup Page'!$C$13+BS27*'Setup Page'!$D$13,IF(AND(LEN(H27)>0,LEN(CJ27)>0),H27*'Setup Page'!$C$16+CJ27*'Setup Page'!$D$16,IF(LEN(H27)>0,H27,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA27)>0,LEN(FL27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$10+FL27*'Setup Page'!$D$10+GC27*'Setup Page'!$E$10,IF(AND(LEN(DA27)>0,LEN(FL27)>0),DA27*'Setup Page'!$C$13+FL27*'Setup Page'!$D$13,IF(AND(LEN(DA27)>0,LEN(GC27)>0),DA27*'Setup Page'!$C$16+GC27*'Setup Page'!$D$16,IF(LEN(DA27)>0,DA27,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT27)>0,LEN(JE27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$10+JE27*'Setup Page'!$D$10+JV27*'Setup Page'!$E$10,IF(AND(LEN(GT27)>0,LEN(JE27)>0),GT27*'Setup Page'!$C$13+JE27*'Setup Page'!$D$13,IF(AND(LEN(GT27)>0,LEN(JV27)>0),GT27*'Setup Page'!$C$16+JV27*'Setup Page'!$D$16,IF(LEN(GT27)>0,GT27,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM27)>0,LEN(MX27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$10+MX27*'Setup Page'!$D$10+NO27*'Setup Page'!$E$10,IF(AND(LEN(KM27)>0,LEN(MX27)>0),KM27*'Setup Page'!$C$13+MX27*'Setup Page'!$D$13,IF(AND(LEN(KM27)>0,LEN(NO27)>0),KM27*'Setup Page'!$C$16+NO27*'Setup Page'!$D$16,IF(LEN(KM27)>0,KM27,\"\"))))","v":""},{"$f":"IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$10+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$10+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$E$10,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(BS27,FL27,JE27,MX27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$13+AVERAGE(BT27:CH27,FM27:GA27,JF27:JT27,MY27:NM27)*'Setup Page'!$D$13,IF(AND(SUM(H27,DA27,GT27,KM27)>0,SUM(CJ27,GC27,JV27,NO27)>0),AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27)*'Setup Page'!$C$16+AVERAGE(CK27:CY27,GD27:GR27,JW27:KK27,NP27:OD27)*'Setup Page'!$D$16,IF(SUM(H27,DA27,GT27,KM27)>0,AVERAGE(J27:BQ27,DC27:FJ27,GV27:JC27,KO27:MV27),\"\"))))","v":""},{"$f":"IF(A26=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G26","v":"EMPTY"},{"$f":"IF(SUM(J27:BQ27)>0.01,AVERAGE(J27:BQ27),\"\")","v":""},"Percent",{"$f":"IF(J26<\"\",(J3-J26)/J3,\"\")","v":""},{"$f":"IF(K26<\"\",(K3-K26)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT27:CH27)>0.01,AVERAGE(BT27:CH27),\"\")","v":""},{"$f":"IF(BT26<\"\",(BT3-BT26)/BT3,\"\")","v":""},{"$f":"IF(BU26<\"\",(BU3-BU26)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK27:CY27)>0.01,AVERAGE(CK27:CY27),\"\")","v":""},{"$f":"IF(CK26<\"\",(CK3-CK26)/CK3,\"\")","v":""},{"$f":"IF(CL26<\"\",(CL3-CL26)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC27:FJ27)>0.01,AVERAGE(DC27:FJ27),\"\")","v":""},"Percent",{"$f":"IF(DC26<\"\",(DC3-DC26)/DC3,\"\")","v":""},{"$f":"IF(DD26<\"\",(DD3-DD26)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM27:GA27)>0.01,AVERAGE(FM27:GA27),\"\")","v":""},{"$f":"IF(FM26<\"\",(FM3-FM26)/FM3,\"\")","v":""},{"$f":"IF(FN26<\"\",(FN3-FN26)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD27:GR27)>0.01,AVERAGE(GD27:GR27),\"\")","v":""},{"$f":"IF(GD26<\"\",(GD3-GD26)/GD3,\"\")","v":""},{"$f":"IF(GE26<\"\",(GE3-GE26)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV27:JC27)>0.01,AVERAGE(GV27:JC27),\"\")","v":""},"Percent",{"$f":"IF(GV26<\"\",(GV3-GV26)/GV3,\"\")","v":""},{"$f":"IF(GW26<\"\",(GW3-GW26)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF27:JT27)>0.01,AVERAGE(JF27:JT27),\"\")","v":""},{"$f":"IF(JF26<\"\",(JF3-JF26)/JF3,\"\")","v":""},{"$f":"IF(JG26<\"\",(JG3-JG26)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW27:KK27)>0.01,AVERAGE(JW27:KK27),\"\")","v":""},{"$f":"IF(JW26<\"\",(JW3-JW26)/JW3,\"\")","v":""},{"$f":"IF(JX26<\"\",(JX3-JX26)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO27:MV27)>0.01,AVERAGE(KO27:MV27),\"\")","v":""},"Percent",{"$f":"IF(KO26<\"\",(KO3-KO26)/KO3,\"\")","v":""},{"$f":"IF(KP26<\"\",(KP3-KP26)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY27:NM27)>0.01,AVERAGE(MY27:NM27),\"\")","v":""},{"$f":"IF(MY26<\"\",(MY3-MY26)/MY3,\"\")","v":""},{"$f":"IF(MZ26<\"\",(MZ3-MZ26)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP27:OD27)>0.01,AVERAGE(NP27:OD27),\"\")","v":""},{"$f":"IF(NP26<\"\",(NP3-NP26)/NP3,\"\")","v":""},{"$f":"IF(NQ26<\"\",(NQ3-NQ26)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$17>0,'Setup Page'!$I$17,\"\")","v":""},{"$f":"IF(AND(LEN(H29)>0,LEN(BS29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$10+BS29*'Setup Page'!$D$10+CJ29*'Setup Page'!$E$10,IF(AND(LEN(H29)>0,LEN(BS29)>0),H29*'Setup Page'!$C$13+BS29*'Setup Page'!$D$13,IF(AND(LEN(H29)>0,LEN(CJ29)>0),H29*'Setup Page'!$C$16+CJ29*'Setup Page'!$D$16,IF(LEN(H29)>0,H29,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA29)>0,LEN(FL29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$10+FL29*'Setup Page'!$D$10+GC29*'Setup Page'!$E$10,IF(AND(LEN(DA29)>0,LEN(FL29)>0),DA29*'Setup Page'!$C$13+FL29*'Setup Page'!$D$13,IF(AND(LEN(DA29)>0,LEN(GC29)>0),DA29*'Setup Page'!$C$16+GC29*'Setup Page'!$D$16,IF(LEN(DA29)>0,DA29,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT29)>0,LEN(JE29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$10+JE29*'Setup Page'!$D$10+JV29*'Setup Page'!$E$10,IF(AND(LEN(GT29)>0,LEN(JE29)>0),GT29*'Setup Page'!$C$13+JE29*'Setup Page'!$D$13,IF(AND(LEN(GT29)>0,LEN(JV29)>0),GT29*'Setup Page'!$C$16+JV29*'Setup Page'!$D$16,IF(LEN(GT29)>0,GT29,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM29)>0,LEN(MX29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$10+MX29*'Setup Page'!$D$10+NO29*'Setup Page'!$E$10,IF(AND(LEN(KM29)>0,LEN(MX29)>0),KM29*'Setup Page'!$C$13+MX29*'Setup Page'!$D$13,IF(AND(LEN(KM29)>0,LEN(NO29)>0),KM29*'Setup Page'!$C$16+NO29*'Setup Page'!$D$16,IF(LEN(KM29)>0,KM29,\"\"))))","v":""},{"$f":"IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$10+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$10+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$E$10,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(BS29,FL29,JE29,MX29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$13+AVERAGE(BT29:CH29,FM29:GA29,JF29:JT29,MY29:NM29)*'Setup Page'!$D$13,IF(AND(SUM(H29,DA29,GT29,KM29)>0,SUM(CJ29,GC29,JV29,NO29)>0),AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29)*'Setup Page'!$C$16+AVERAGE(CK29:CY29,GD29:GR29,JW29:KK29,NP29:OD29)*'Setup Page'!$D$16,IF(SUM(H29,DA29,GT29,KM29)>0,AVERAGE(J29:BQ29,DC29:FJ29,GV29:JC29,KO29:MV29),\"\"))))","v":""},{"$f":"IF(A28=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G28","v":"EMPTY"},{"$f":"IF(SUM(J29:BQ29)>0.01,AVERAGE(J29:BQ29),\"\")","v":""},"Percent",{"$f":"IF(J28<\"\",(J3-J28)/J3,\"\")","v":""},{"$f":"IF(K28<\"\",(K3-K28)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT29:CH29)>0.01,AVERAGE(BT29:CH29),\"\")","v":""},{"$f":"IF(BT28<\"\",(BT3-BT28)/BT3,\"\")","v":""},{"$f":"IF(BU28<\"\",(BU3-BU28)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK29:CY29)>0.01,AVERAGE(CK29:CY29),\"\")","v":""},{"$f":"IF(CK28<\"\",(CK3-CK28)/CK3,\"\")","v":""},{"$f":"IF(CL28<\"\",(CL3-CL28)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC29:FJ29)>0.01,AVERAGE(DC29:FJ29),\"\")","v":""},"Percent",{"$f":"IF(DC28<\"\",(DC3-DC28)/DC3,\"\")","v":""},{"$f":"IF(DD28<\"\",(DD3-DD28)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM29:GA29)>0.01,AVERAGE(FM29:GA29),\"\")","v":""},{"$f":"IF(FM28<\"\",(FM3-FM28)/FM3,\"\")","v":""},{"$f":"IF(FN28<\"\",(FN3-FN28)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD29:GR29)>0.01,AVERAGE(GD29:GR29),\"\")","v":""},{"$f":"IF(GD28<\"\",(GD3-GD28)/GD3,\"\")","v":""},{"$f":"IF(GE28<\"\",(GE3-GE28)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV29:JC29)>0.01,AVERAGE(GV29:JC29),\"\")","v":""},"Percent",{"$f":"IF(GV28<\"\",(GV3-GV28)/GV3,\"\")","v":""},{"$f":"IF(GW28<\"\",(GW3-GW28)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF29:JT29)>0.01,AVERAGE(JF29:JT29),\"\")","v":""},{"$f":"IF(JF28<\"\",(JF3-JF28)/JF3,\"\")","v":""},{"$f":"IF(JG28<\"\",(JG3-JG28)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW29:KK29)>0.01,AVERAGE(JW29:KK29),\"\")","v":""},{"$f":"IF(JW28<\"\",(JW3-JW28)/JW3,\"\")","v":""},{"$f":"IF(JX28<\"\",(JX3-JX28)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO29:MV29)>0.01,AVERAGE(KO29:MV29),\"\")","v":""},"Percent",{"$f":"IF(KO28<\"\",(KO3-KO28)/KO3,\"\")","v":""},{"$f":"IF(KP28<\"\",(KP3-KP28)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY29:NM29)>0.01,AVERAGE(MY29:NM29),\"\")","v":""},{"$f":"IF(MY28<\"\",(MY3-MY28)/MY3,\"\")","v":""},{"$f":"IF(MZ28<\"\",(MZ3-MZ28)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP29:OD29)>0.01,AVERAGE(NP29:OD29),\"\")","v":""},{"$f":"IF(NP28<\"\",(NP3-NP28)/NP3,\"\")","v":""},{"$f":"IF(NQ28<\"\",(NQ3-NQ28)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$18>0,'Setup Page'!$I$18,\"\")","v":""},{"$f":"IF(AND(LEN(H31)>0,LEN(BS31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$10+BS31*'Setup Page'!$D$10+CJ31*'Setup Page'!$E$10,IF(AND(LEN(H31)>0,LEN(BS31)>0),H31*'Setup Page'!$C$13+BS31*'Setup Page'!$D$13,IF(AND(LEN(H31)>0,LEN(CJ31)>0),H31*'Setup Page'!$C$16+CJ31*'Setup Page'!$D$16,IF(LEN(H31)>0,H31,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA31)>0,LEN(FL31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$10+FL31*'Setup Page'!$D$10+GC31*'Setup Page'!$E$10,IF(AND(LEN(DA31)>0,LEN(FL31)>0),DA31*'Setup Page'!$C$13+FL31*'Setup Page'!$D$13,IF(AND(LEN(DA31)>0,LEN(GC31)>0),DA31*'Setup Page'!$C$16+GC31*'Setup Page'!$D$16,IF(LEN(DA31)>0,DA31,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT31)>0,LEN(JE31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$10+JE31*'Setup Page'!$D$10+JV31*'Setup Page'!$E$10,IF(AND(LEN(GT31)>0,LEN(JE31)>0),GT31*'Setup Page'!$C$13+JE31*'Setup Page'!$D$13,IF(AND(LEN(GT31)>0,LEN(JV31)>0),GT31*'Setup Page'!$C$16+JV31*'Setup Page'!$D$16,IF(LEN(GT31)>0,GT31,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM31)>0,LEN(MX31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$10+MX31*'Setup Page'!$D$10+NO31*'Setup Page'!$E$10,IF(AND(LEN(KM31)>0,LEN(MX31)>0),KM31*'Setup Page'!$C$13+MX31*'Setup Page'!$D$13,IF(AND(LEN(KM31)>0,LEN(NO31)>0),KM31*'Setup Page'!$C$16+NO31*'Setup Page'!$D$16,IF(LEN(KM31)>0,KM31,\"\"))))","v":""},{"$f":"IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$10+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$10+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$E$10,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(BS31,FL31,JE31,MX31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$13+AVERAGE(BT31:CH31,FM31:GA31,JF31:JT31,MY31:NM31)*'Setup Page'!$D$13,IF(AND(SUM(H31,DA31,GT31,KM31)>0,SUM(CJ31,GC31,JV31,NO31)>0),AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31)*'Setup Page'!$C$16+AVERAGE(CK31:CY31,GD31:GR31,JW31:KK31,NP31:OD31)*'Setup Page'!$D$16,IF(SUM(H31,DA31,GT31,KM31)>0,AVERAGE(J31:BQ31,DC31:FJ31,GV31:JC31,KO31:MV31),\"\"))))","v":""},{"$f":"IF(A30=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G30","v":"EMPTY"},{"$f":"IF(SUM(J31:BQ31)>0.01,AVERAGE(J31:BQ31),\"\")","v":""},"Percent",{"$f":"IF(J30<\"\",(J3-J30)/J3,\"\")","v":""},{"$f":"IF(K30<\"\",(K3-K30)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT31:CH31)>0.01,AVERAGE(BT31:CH31),\"\")","v":""},{"$f":"IF(BT30<\"\",(BT3-BT30)/BT3,\"\")","v":""},{"$f":"IF(BU30<\"\",(BU3-BU30)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK31:CY31)>0.01,AVERAGE(CK31:CY31),\"\")","v":""},{"$f":"IF(CK30<\"\",(CK3-CK30)/CK3,\"\")","v":""},{"$f":"IF(CL30<\"\",(CL3-CL30)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC31:FJ31)>0.01,AVERAGE(DC31:FJ31),\"\")","v":""},"Percent",{"$f":"IF(DC30<\"\",(DC3-DC30)/DC3,\"\")","v":""},{"$f":"IF(DD30<\"\",(DD3-DD30)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM31:GA31)>0.01,AVERAGE(FM31:GA31),\"\")","v":""},{"$f":"IF(FM30<\"\",(FM3-FM30)/FM3,\"\")","v":""},{"$f":"IF(FN30<\"\",(FN3-FN30)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD31:GR31)>0.01,AVERAGE(GD31:GR31),\"\")","v":""},{"$f":"IF(GD30<\"\",(GD3-GD30)/GD3,\"\")","v":""},{"$f":"IF(GE30<\"\",(GE3-GE30)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV31:JC31)>0.01,AVERAGE(GV31:JC31),\"\")","v":""},"Percent",{"$f":"IF(GV30<\"\",(GV3-GV30)/GV3,\"\")","v":""},{"$f":"IF(GW30<\"\",(GW3-GW30)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF31:JT31)>0.01,AVERAGE(JF31:JT31),\"\")","v":""},{"$f":"IF(JF30<\"\",(JF3-JF30)/JF3,\"\")","v":""},{"$f":"IF(JG30<\"\",(JG3-JG30)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW31:KK31)>0.01,AVERAGE(JW31:KK31),\"\")","v":""},{"$f":"IF(JW30<\"\",(JW3-JW30)/JW3,\"\")","v":""},{"$f":"IF(JX30<\"\",(JX3-JX30)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO31:MV31)>0.01,AVERAGE(KO31:MV31),\"\")","v":""},"Percent",{"$f":"IF(KO30<\"\",(KO3-KO30)/KO3,\"\")","v":""},{"$f":"IF(KP30<\"\",(KP3-KP30)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY31:NM31)>0.01,AVERAGE(MY31:NM31),\"\")","v":""},{"$f":"IF(MY30<\"\",(MY3-MY30)/MY3,\"\")","v":""},{"$f":"IF(MZ30<\"\",(MZ3-MZ30)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP31:OD31)>0.01,AVERAGE(NP31:OD31),\"\")","v":""},{"$f":"IF(NP30<\"\",(NP3-NP30)/NP3,\"\")","v":""},{"$f":"IF(NQ30<\"\",(NQ3-NQ30)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$I$19>0,'Setup Page'!$I$19,\"\")","v":""},{"$f":"IF(AND(LEN(H33)>0,LEN(BS33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$10+BS33*'Setup Page'!$D$10+CJ33*'Setup Page'!$E$10,IF(AND(LEN(H33)>0,LEN(BS33)>0),H33*'Setup Page'!$C$13+BS33*'Setup Page'!$D$13,IF(AND(LEN(H33)>0,LEN(CJ33)>0),H33*'Setup Page'!$C$16+CJ33*'Setup Page'!$D$16,IF(LEN(H33)>0,H33,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA33)>0,LEN(FL33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$10+FL33*'Setup Page'!$D$10+GC33*'Setup Page'!$E$10,IF(AND(LEN(DA33)>0,LEN(FL33)>0),DA33*'Setup Page'!$C$13+FL33*'Setup Page'!$D$13,IF(AND(LEN(DA33)>0,LEN(GC33)>0),DA33*'Setup Page'!$C$16+GC33*'Setup Page'!$D$16,IF(LEN(DA33)>0,DA33,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT33)>0,LEN(JE33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$10+JE33*'Setup Page'!$D$10+JV33*'Setup Page'!$E$10,IF(AND(LEN(GT33)>0,LEN(JE33)>0),GT33*'Setup Page'!$C$13+JE33*'Setup Page'!$D$13,IF(AND(LEN(GT33)>0,LEN(JV33)>0),GT33*'Setup Page'!$C$16+JV33*'Setup Page'!$D$16,IF(LEN(GT33)>0,GT33,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM33)>0,LEN(MX33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$10+MX33*'Setup Page'!$D$10+NO33*'Setup Page'!$E$10,IF(AND(LEN(KM33)>0,LEN(MX33)>0),KM33*'Setup Page'!$C$13+MX33*'Setup Page'!$D$13,IF(AND(LEN(KM33)>0,LEN(NO33)>0),KM33*'Setup Page'!$C$16+NO33*'Setup Page'!$D$16,IF(LEN(KM33)>0,KM33,\"\"))))","v":""},{"$f":"IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$10+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$10+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$E$10,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(BS33,FL33,JE33,MX33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$13+AVERAGE(BT33:CH33,FM33:GA33,JF33:JT33,MY33:NM33)*'Setup Page'!$D$13,IF(AND(SUM(H33,DA33,GT33,KM33)>0,SUM(CJ33,GC33,JV33,NO33)>0),AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33)*'Setup Page'!$C$16+AVERAGE(CK33:CY33,GD33:GR33,JW33:KK33,NP33:OD33)*'Setup Page'!$D$16,IF(SUM(H33,DA33,GT33,KM33)>0,AVERAGE(J33:BQ33,DC33:FJ33,GV33:JC33,KO33:MV33),\"\"))))","v":""},{"$f":"IF(A32=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G32","v":"EMPTY"},{"$f":"IF(SUM(J33:BQ33)>0.01,AVERAGE(J33:BQ33),\"\")","v":""},"Percent",{"$f":"IF(J32<\"\",(J3-J32)/J3,\"\")","v":""},{"$f":"IF(K32<\"\",(K3-K32)/K3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT33:CH33)>0.01,AVERAGE(BT33:CH33),\"\")","v":""},{"$f":"IF(BT32<\"\",(BT3-BT32)/BT3,\"\")","v":""},{"$f":"IF(BU32<\"\",(BU3-BU32)/BU3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK33:CY33)>0.01,AVERAGE(CK33:CY33),\"\")","v":""},{"$f":"IF(CK32<\"\",(CK3-CK32)/CK3,\"\")","v":""},{"$f":"IF(CL32<\"\",(CL3-CL32)/CL3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC33:FJ33)>0.01,AVERAGE(DC33:FJ33),\"\")","v":""},"Percent",{"$f":"IF(DC32<\"\",(DC3-DC32)/DC3,\"\")","v":""},{"$f":"IF(DD32<\"\",(DD3-DD32)/DD3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM33:GA33)>0.01,AVERAGE(FM33:GA33),\"\")","v":""},{"$f":"IF(FM32<\"\",(FM3-FM32)/FM3,\"\")","v":""},{"$f":"IF(FN32<\"\",(FN3-FN32)/FN3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD33:GR33)>0.01,AVERAGE(GD33:GR33),\"\")","v":""},{"$f":"IF(GD32<\"\",(GD3-GD32)/GD3,\"\")","v":""},{"$f":"IF(GE32<\"\",(GE3-GE32)/GE3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV33:JC33)>0.01,AVERAGE(GV33:JC33),\"\")","v":""},"Percent",{"$f":"IF(GV32<\"\",(GV3-GV32)/GV3,\"\")","v":""},{"$f":"IF(GW32<\"\",(GW3-GW32)/GW3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF33:JT33)>0.01,AVERAGE(JF33:JT33),\"\")","v":""},{"$f":"IF(JF32<\"\",(JF3-JF32)/JF3,\"\")","v":""},{"$f":"IF(JG32<\"\",(JG3-JG32)/JG3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW33:KK33)>0.01,AVERAGE(JW33:KK33),\"\")","v":""},{"$f":"IF(JW32<\"\",(JW3-JW32)/JW3,\"\")","v":""},{"$f":"IF(JX32<\"\",(JX3-JX32)/JX3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO33:MV33)>0.01,AVERAGE(KO33:MV33),\"\")","v":""},"Percent",{"$f":"IF(KO32<\"\",(KO3-KO32)/KO3,\"\")","v":""},{"$f":"IF(KP32<\"\",(KP3-KP32)/KP3,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY33:NM33)>0.01,AVERAGE(MY33:NM33),\"\")","v":""},{"$f":"IF(MY32<\"\",(MY3-MY32)/MY3,\"\")","v":""},{"$f":"IF(MZ32<\"\",(MZ3-MZ32)/MZ3,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP33:OD33)>0.01,AVERAGE(NP33:OD33),\"\")","v":""},{"$f":"IF(NP32<\"\",(NP3-NP32)/NP3,\"\")","v":""},{"$f":"IF(NQ32<\"\",(NQ3-NQ32)/NQ3,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(J3=\"\",\"\",AVERAGE(J5,J7,J9,J11,J13,J15,J17,J19,J21,J23,J25,J27,J29,J31,J33))","v":""},{"$f":"IF(K3=\"\",\"\",AVERAGE(K5,K7,K9,K11,K13,K15,K17,K19,K21,K23,K25,K27,K29,K31,K33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT3=\"\",\"\",AVERAGE(BT5,BT7,BT9,BT11,BT13,BT15,BT17,BT19,BT21,BT23,BT25,BT27,BT29,BT31,BT33))","v":""},"","","","","","","","","","",null,"",{"$f":"IF(CG3=\"\",\"\",AVERAGE(CG5,CG7,CG9,CG11,CG13,CG15,CG17,CG19,CG21,CG23,CG25,CG27,CG29,CG31,CG33))","v":""},"",null,null,{"$f":"IF(CK3=\"\",\"\",AVERAGE(CK5,CK7,CK9,CK11,CK13,CK15,CK17,CK19,CK21,CK23,CK25,CK27,CK29,CK31,CK33))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC3=\"\",\"\",AVERAGE(DC5,DC7,DC9,DC11,DC13,DC15,DC17,DC19,DC21,DC23,DC25,DC27,DC29,DC31,DC33))","v":""},{"$f":"IF(DD3=\"\",\"\",AVERAGE(DD5,DD7,DD9,DD11,DD13,DD15,DD17,DD19,DD21,DD23,DD25,DD27,DD29,DD31,DD33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM3=\"\",\"\",AVERAGE(FM5,FM7,FM9,FM11,FM13,FM15,FM17,FM19,FM21,FM23,FM25,FM27,FM29,FM31,FM33))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD3=\"\",\"\",AVERAGE(GD5,GD7,GD9,GD11,GD13,GD15,GD17,GD19,GD21,GD23,GD25,GD27,GD29,GD31,GD33))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV3=\"\",\"\",AVERAGE(GV5,GV7,GV9,GV11,GV13,GV15,GV17,GV19,GV21,GV23,GV25,GV27,GV29,GV31,GV33))","v":""},{"$f":"IF(GW3=\"\",\"\",AVERAGE(GW5,GW7,GW9,GW11,GW13,GW15,GW17,GW19,GW21,GW23,GW25,GW27,GW29,GW31,GW33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF3=\"\",\"\",AVERAGE(JF5,JF7,JF9,JF11,JF13,JF15,JF17,JF19,JF21,JF23,JF25,JF27,JF29,JF31,JF33))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW3=\"\",\"\",AVERAGE(JW5,JW7,JW9,JW11,JW13,JW15,JW17,JW19,JW21,JW23,JW25,JW27,JW29,JW31,JW33))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO3=\"\",\"\",AVERAGE(KO5,KO7,KO9,KO11,KO13,KO15,KO17,KO19,KO21,KO23,KO25,KO27,KO29,KO31,KO33))","v":""},{"$f":"IF(KP3=\"\",\"\",AVERAGE(KP5,KP7,KP9,KP11,KP13,KP15,KP17,KP19,KP21,KP23,KP25,KP27,KP29,KP31,KP33))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY3=\"\",\"\",AVERAGE(MY5,MY7,MY9,MY11,MY13,MY15,MY17,MY19,MY21,MY23,MY25,MY27,MY29,MY31,MY33))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP3=\"\",\"\",AVERAGE(NP5,NP7,NP9,NP11,NP13,NP15,NP17,NP19,NP21,NP23,NP25,NP27,NP29,NP31,NP33))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$K$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$K$5>0,'Setup Page'!K5,\"\")","v":""},{"$f":"IF(AND(LEN(H40)>0,LEN(BS40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$10+BS40*'Setup Page'!$D$10+CJ40*'Setup Page'!$E$10,IF(AND(LEN(H40)>0,LEN(BS40)>0),H40*'Setup Page'!$C$13+BS40*'Setup Page'!$D$13,IF(AND(LEN(H40)>0,LEN(CJ40)>0),H40*'Setup Page'!$C$16+CJ40*'Setup Page'!$D$16,IF(LEN(H40)>0,H40,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA40)>0,LEN(FL40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$10+FL40*'Setup Page'!$D$10+GC40*'Setup Page'!$E$10,IF(AND(LEN(DA40)>0,LEN(FL40)>0),DA40*'Setup Page'!$C$13+FL40*'Setup Page'!$D$13,IF(AND(LEN(DA40)>0,LEN(GC40)>0),DA40*'Setup Page'!$C$16+GC40*'Setup Page'!$D$16,IF(LEN(DA40)>0,DA40,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT40)>0,LEN(JE40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$10+JE40*'Setup Page'!$D$10+JV40*'Setup Page'!$E$10,IF(AND(LEN(GT40)>0,LEN(JE40)>0),GT40*'Setup Page'!$C$13+JE40*'Setup Page'!$D$13,IF(AND(LEN(GT40)>0,LEN(JV40)>0),GT40*'Setup Page'!$C$16+JV40*'Setup Page'!$D$16,IF(LEN(GT40)>0,GT40,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM40)>0,LEN(MX40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$10+MX40*'Setup Page'!$D$10+NO40*'Setup Page'!$E$10,IF(AND(LEN(KM40)>0,LEN(MX40)>0),KM40*'Setup Page'!$C$13+MX40*'Setup Page'!$D$13,IF(AND(LEN(KM40)>0,LEN(NO40)>0),KM40*'Setup Page'!$C$16+NO40*'Setup Page'!$D$16,IF(LEN(KM40)>0,KM40,\"\"))))","v":""},{"$f":"IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$10+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$10+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$E$10,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(BS40,FL40,JE40,MX40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$13+AVERAGE(BT40:CH40,FM40:GA40,JF40:JT40,MY40:NM40)*'Setup Page'!$D$13,IF(AND(SUM(H40,DA40,GT40,KM40)>0,SUM(CJ40,GC40,JV40,NO40)>0),AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40)*'Setup Page'!$C$16+AVERAGE(CK40:CY40,GD40:GR40,JW40:KK40,NP40:OD40)*'Setup Page'!$D$16,IF(SUM(H40,DA40,GT40,KM40)>0,AVERAGE(J40:BQ40,DC40:FJ40,GV40:JC40,KO40:MV40),\"\"))))","v":""},{"$f":"IF(A39=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G39","v":"EMPTY"},{"$f":"IF(SUM(J40:BQ40)>0.01,AVERAGE(J40:BQ40),\"\")","v":""},"Percent",{"$f":"IF(J39<\"\",(J38-J39)/J38,\"\")","v":""},{"$f":"IF(K39<\"\",(K38-K39)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT40:CH40)>0.01,AVERAGE(BT40:CH40),\"\")","v":""},{"$f":"IF(BT39<\"\",(BT38-BT39)/BT38,\"\")","v":""},{"$f":"IF(BU39<\"\",(BU38-BU39)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK40:CY40)>0.01,AVERAGE(CK40:CY40),\"\")","v":""},{"$f":"IF(CK39<\"\",(CK38-CK39)/CK38,\"\")","v":""},{"$f":"IF(CL39<\"\",(CL38-CL39)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC40:FJ40)>0.01,AVERAGE(DC40:FJ40),\"\")","v":""},"Percent",{"$f":"IF(DC39<\"\",(DC38-DC39)/DC38,\"\")","v":""},{"$f":"IF(DD39<\"\",(DD38-DD39)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM40:GA40)>0.01,AVERAGE(FM40:GA40),\"\")","v":""},{"$f":"IF(FM39<\"\",(FM38-FM39)/FM38,\"\")","v":""},{"$f":"IF(FN39<\"\",(FN38-FN39)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD40:GR40)>0.01,AVERAGE(GD40:GR40),\"\")","v":""},{"$f":"IF(GD39<\"\",(GD38-GD39)/GD38,\"\")","v":""},{"$f":"IF(GE39<\"\",(GE38-GE39)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV40:JC40)>0.01,AVERAGE(GV40:JC40),\"\")","v":""},"Percent",{"$f":"IF(GV39<\"\",(GV38-GV39)/GV38,\"\")","v":""},{"$f":"IF(GW39<\"\",(GW38-GW39)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF40:JT40)>0.01,AVERAGE(JF40:JT40),\"\")","v":""},{"$f":"IF(JF39<\"\",(JF38-JF39)/JF38,\"\")","v":""},{"$f":"IF(JG39<\"\",(JG38-JG39)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW40:KK40)>0.01,AVERAGE(JW40:KK40),\"\")","v":""},{"$f":"IF(JW39<\"\",(JW38-JW39)/JW38,\"\")","v":""},{"$f":"IF(JX39<\"\",(JX38-JX39)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO40:MV40)>0.01,AVERAGE(KO40:MV40),\"\")","v":""},"Percent",{"$f":"IF(KO39<\"\",(KO38-KO39)/KO38,\"\")","v":""},{"$f":"IF(KP39<\"\",(KP38-KP39)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY40:NM40)>0.01,AVERAGE(MY40:NM40),\"\")","v":""},{"$f":"IF(MY39<\"\",(MY38-MY39)/MY38,\"\")","v":""},{"$f":"IF(MZ39<\"\",(MZ38-MZ39)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP40:OD40)>0.01,AVERAGE(NP40:OD40),\"\")","v":""},{"$f":"IF(NP39<\"\",(NP38-NP39)/NP38,\"\")","v":""},{"$f":"IF(NQ39<\"\",(NQ38-NQ39)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$6>0,'Setup Page'!$K$6,\"\")","v":""},{"$f":"IF(AND(LEN(H42)>0,LEN(BS42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$10+BS42*'Setup Page'!$D$10+CJ42*'Setup Page'!$E$10,IF(AND(LEN(H42)>0,LEN(BS42)>0),H42*'Setup Page'!$C$13+BS42*'Setup Page'!$D$13,IF(AND(LEN(H42)>0,LEN(CJ42)>0),H42*'Setup Page'!$C$16+CJ42*'Setup Page'!$D$16,IF(LEN(H42)>0,H42,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA42)>0,LEN(FL42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$10+FL42*'Setup Page'!$D$10+GC42*'Setup Page'!$E$10,IF(AND(LEN(DA42)>0,LEN(FL42)>0),DA42*'Setup Page'!$C$13+FL42*'Setup Page'!$D$13,IF(AND(LEN(DA42)>0,LEN(GC42)>0),DA42*'Setup Page'!$C$16+GC42*'Setup Page'!$D$16,IF(LEN(DA42)>0,DA42,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT42)>0,LEN(JE42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$10+JE42*'Setup Page'!$D$10+JV42*'Setup Page'!$E$10,IF(AND(LEN(GT42)>0,LEN(JE42)>0),GT42*'Setup Page'!$C$13+JE42*'Setup Page'!$D$13,IF(AND(LEN(GT42)>0,LEN(JV42)>0),GT42*'Setup Page'!$C$16+JV42*'Setup Page'!$D$16,IF(LEN(GT42)>0,GT42,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM42)>0,LEN(MX42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$10+MX42*'Setup Page'!$D$10+NO42*'Setup Page'!$E$10,IF(AND(LEN(KM42)>0,LEN(MX42)>0),KM42*'Setup Page'!$C$13+MX42*'Setup Page'!$D$13,IF(AND(LEN(KM42)>0,LEN(NO42)>0),KM42*'Setup Page'!$C$16+NO42*'Setup Page'!$D$16,IF(LEN(KM42)>0,KM42,\"\"))))","v":""},{"$f":"IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$10+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$10+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$E$10,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(BS42,FL42,JE42,MX42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$13+AVERAGE(BT42:CH42,FM42:GA42,JF42:JT42,MY42:NM42)*'Setup Page'!$D$13,IF(AND(SUM(H42,DA42,GT42,KM42)>0,SUM(CJ42,GC42,JV42,NO42)>0),AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42)*'Setup Page'!$C$16+AVERAGE(CK42:CY42,GD42:GR42,JW42:KK42,NP42:OD42)*'Setup Page'!$D$16,IF(SUM(H42,DA42,GT42,KM42)>0,AVERAGE(J42:BQ42,DC42:FJ42,GV42:JC42,KO42:MV42),\"\"))))","v":""},{"$f":"IF(A41=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G41","v":"EMPTY"},{"$f":"IF(SUM(J42:BQ42)>0.01,AVERAGE(J42:BQ42),\"\")","v":""},"Percent",{"$f":"IF(J41<\"\",(J38-J41)/J38,\"\")","v":""},{"$f":"IF(K41<\"\",(K38-K41)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT42:CH42)>0.01,AVERAGE(BT42:CH42),\"\")","v":""},{"$f":"IF(BT41<\"\",(BT38-BT41)/BT38,\"\")","v":""},{"$f":"IF(BU41<\"\",(BU38-BU41)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK42:CY42)>0.01,AVERAGE(CK42:CY42),\"\")","v":""},{"$f":"IF(CK41<\"\",(CK38-CK41)/CK38,\"\")","v":""},{"$f":"IF(CL41<\"\",(CL38-CL41)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC42:FJ42)>0.01,AVERAGE(DC42:FJ42),\"\")","v":""},"Percent",{"$f":"IF(DC41<\"\",(DC38-DC41)/DC38,\"\")","v":""},{"$f":"IF(DD41<\"\",(DD38-DD41)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM42:GA42)>0.01,AVERAGE(FM42:GA42),\"\")","v":""},{"$f":"IF(FM41<\"\",(FM38-FM41)/FM38,\"\")","v":""},{"$f":"IF(FN41<\"\",(FN38-FN41)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD42:GR42)>0.01,AVERAGE(GD42:GR42),\"\")","v":""},{"$f":"IF(GD41<\"\",(GD38-GD41)/GD38,\"\")","v":""},{"$f":"IF(GE41<\"\",(GE38-GE41)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV42:JC42)>0.01,AVERAGE(GV42:JC42),\"\")","v":""},"Percent",{"$f":"IF(GV41<\"\",(GV38-GV41)/GV38,\"\")","v":""},{"$f":"IF(GW41<\"\",(GW38-GW41)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF42:JT42)>0.01,AVERAGE(JF42:JT42),\"\")","v":""},{"$f":"IF(JF41<\"\",(JF38-JF41)/JF38,\"\")","v":""},{"$f":"IF(JG41<\"\",(JG38-JG41)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW42:KK42)>0.01,AVERAGE(JW42:KK42),\"\")","v":""},{"$f":"IF(JW41<\"\",(JW38-JW41)/JW38,\"\")","v":""},{"$f":"IF(JX41<\"\",(JX38-JX41)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO42:MV42)>0.01,AVERAGE(KO42:MV42),\"\")","v":""},"Percent",{"$f":"IF(KO41<\"\",(KO38-KO41)/KO38,\"\")","v":""},{"$f":"IF(KP41<\"\",(KP38-KP41)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY42:NM42)>0.01,AVERAGE(MY42:NM42),\"\")","v":""},{"$f":"IF(MY41<\"\",(MY38-MY41)/MY38,\"\")","v":""},{"$f":"IF(MZ41<\"\",(MZ38-MZ41)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP42:OD42)>0.01,AVERAGE(NP42:OD42),\"\")","v":""},{"$f":"IF(NP41<\"\",(NP38-NP41)/NP38,\"\")","v":""},{"$f":"IF(NQ41<\"\",(NQ38-NQ41)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$7>0,'Setup Page'!$K$7,\"\")","v":""},{"$f":"IF(AND(LEN(H44)>0,LEN(BS44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$10+BS44*'Setup Page'!$D$10+CJ44*'Setup Page'!$E$10,IF(AND(LEN(H44)>0,LEN(BS44)>0),H44*'Setup Page'!$C$13+BS44*'Setup Page'!$D$13,IF(AND(LEN(H44)>0,LEN(CJ44)>0),H44*'Setup Page'!$C$16+CJ44*'Setup Page'!$D$16,IF(LEN(H44)>0,H44,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA44)>0,LEN(FL44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$10+FL44*'Setup Page'!$D$10+GC44*'Setup Page'!$E$10,IF(AND(LEN(DA44)>0,LEN(FL44)>0),DA44*'Setup Page'!$C$13+FL44*'Setup Page'!$D$13,IF(AND(LEN(DA44)>0,LEN(GC44)>0),DA44*'Setup Page'!$C$16+GC44*'Setup Page'!$D$16,IF(LEN(DA44)>0,DA44,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT44)>0,LEN(JE44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$10+JE44*'Setup Page'!$D$10+JV44*'Setup Page'!$E$10,IF(AND(LEN(GT44)>0,LEN(JE44)>0),GT44*'Setup Page'!$C$13+JE44*'Setup Page'!$D$13,IF(AND(LEN(GT44)>0,LEN(JV44)>0),GT44*'Setup Page'!$C$16+JV44*'Setup Page'!$D$16,IF(LEN(GT44)>0,GT44,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM44)>0,LEN(MX44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$10+MX44*'Setup Page'!$D$10+NO44*'Setup Page'!$E$10,IF(AND(LEN(KM44)>0,LEN(MX44)>0),KM44*'Setup Page'!$C$13+MX44*'Setup Page'!$D$13,IF(AND(LEN(KM44)>0,LEN(NO44)>0),KM44*'Setup Page'!$C$16+NO44*'Setup Page'!$D$16,IF(LEN(KM44)>0,KM44,\"\"))))","v":""},{"$f":"IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$10+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$10+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$E$10,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(BS44,FL44,JE44,MX44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$13+AVERAGE(BT44:CH44,FM44:GA44,JF44:JT44,MY44:NM44)*'Setup Page'!$D$13,IF(AND(SUM(H44,DA44,GT44,KM44)>0,SUM(CJ44,GC44,JV44,NO44)>0),AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44)*'Setup Page'!$C$16+AVERAGE(CK44:CY44,GD44:GR44,JW44:KK44,NP44:OD44)*'Setup Page'!$D$16,IF(SUM(H44,DA44,GT44,KM44)>0,AVERAGE(J44:BQ44,DC44:FJ44,GV44:JC44,KO44:MV44),\"\"))))","v":""},{"$f":"IF(A43=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G43","v":"EMPTY"},{"$f":"IF(SUM(J44:BQ44)>0.01,AVERAGE(J44:BQ44),\"\")","v":""},"Percent",{"$f":"IF(J43<\"\",(J38-J43)/J38,\"\")","v":""},{"$f":"IF(K43<\"\",(K38-K43)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT44:CH44)>0.01,AVERAGE(BT44:CH44),\"\")","v":""},{"$f":"IF(BT43<\"\",(BT38-BT43)/BT38,\"\")","v":""},{"$f":"IF(BU43<\"\",(BU38-BU43)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK44:CY44)>0.01,AVERAGE(CK44:CY44),\"\")","v":""},{"$f":"IF(CK43<\"\",(CK38-CK43)/CK38,\"\")","v":""},{"$f":"IF(CL43<\"\",(CL38-CL43)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC44:FJ44)>0.01,AVERAGE(DC44:FJ44),\"\")","v":""},"Percent",{"$f":"IF(DC43<\"\",(DC38-DC43)/DC38,\"\")","v":""},{"$f":"IF(DD43<\"\",(DD38-DD43)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM44:GA44)>0.01,AVERAGE(FM44:GA44),\"\")","v":""},{"$f":"IF(FM43<\"\",(FM38-FM43)/FM38,\"\")","v":""},{"$f":"IF(FN43<\"\",(FN38-FN43)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD44:GR44)>0.01,AVERAGE(GD44:GR44),\"\")","v":""},{"$f":"IF(GD43<\"\",(GD38-GD43)/GD38,\"\")","v":""},{"$f":"IF(GE43<\"\",(GE38-GE43)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV44:JC44)>0.01,AVERAGE(GV44:JC44),\"\")","v":""},"Percent",{"$f":"IF(GV43<\"\",(GV38-GV43)/GV38,\"\")","v":""},{"$f":"IF(GW43<\"\",(GW38-GW43)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF44:JT44)>0.01,AVERAGE(JF44:JT44),\"\")","v":""},{"$f":"IF(JF43<\"\",(JF38-JF43)/JF38,\"\")","v":""},{"$f":"IF(JG43<\"\",(JG38-JG43)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW44:KK44)>0.01,AVERAGE(JW44:KK44),\"\")","v":""},{"$f":"IF(JW43<\"\",(JW38-JW43)/JW38,\"\")","v":""},{"$f":"IF(JX43<\"\",(JX38-JX43)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO44:MV44)>0.01,AVERAGE(KO44:MV44),\"\")","v":""},"Percent",{"$f":"IF(KO43<\"\",(KO38-KO43)/KO38,\"\")","v":""},{"$f":"IF(KP43<\"\",(KP38-KP43)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY44:NM44)>0.01,AVERAGE(MY44:NM44),\"\")","v":""},{"$f":"IF(MY43<\"\",(MY38-MY43)/MY38,\"\")","v":""},{"$f":"IF(MZ43<\"\",(MZ38-MZ43)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP44:OD44)>0.01,AVERAGE(NP44:OD44),\"\")","v":""},{"$f":"IF(NP43<\"\",(NP38-NP43)/NP38,\"\")","v":""},{"$f":"IF(NQ43<\"\",(NQ38-NQ43)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$8>0,'Setup Page'!$K$8,\"\")","v":""},{"$f":"IF(AND(LEN(H46)>0,LEN(BS46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$10+BS46*'Setup Page'!$D$10+CJ46*'Setup Page'!$E$10,IF(AND(LEN(H46)>0,LEN(BS46)>0),H46*'Setup Page'!$C$13+BS46*'Setup Page'!$D$13,IF(AND(LEN(H46)>0,LEN(CJ46)>0),H46*'Setup Page'!$C$16+CJ46*'Setup Page'!$D$16,IF(LEN(H46)>0,H46,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA46)>0,LEN(FL46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$10+FL46*'Setup Page'!$D$10+GC46*'Setup Page'!$E$10,IF(AND(LEN(DA46)>0,LEN(FL46)>0),DA46*'Setup Page'!$C$13+FL46*'Setup Page'!$D$13,IF(AND(LEN(DA46)>0,LEN(GC46)>0),DA46*'Setup Page'!$C$16+GC46*'Setup Page'!$D$16,IF(LEN(DA46)>0,DA46,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT46)>0,LEN(JE46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$10+JE46*'Setup Page'!$D$10+JV46*'Setup Page'!$E$10,IF(AND(LEN(GT46)>0,LEN(JE46)>0),GT46*'Setup Page'!$C$13+JE46*'Setup Page'!$D$13,IF(AND(LEN(GT46)>0,LEN(JV46)>0),GT46*'Setup Page'!$C$16+JV46*'Setup Page'!$D$16,IF(LEN(GT46)>0,GT46,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM46)>0,LEN(MX46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$10+MX46*'Setup Page'!$D$10+NO46*'Setup Page'!$E$10,IF(AND(LEN(KM46)>0,LEN(MX46)>0),KM46*'Setup Page'!$C$13+MX46*'Setup Page'!$D$13,IF(AND(LEN(KM46)>0,LEN(NO46)>0),KM46*'Setup Page'!$C$16+NO46*'Setup Page'!$D$16,IF(LEN(KM46)>0,KM46,\"\"))))","v":""},{"$f":"IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$10+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$10+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$E$10,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(BS46,FL46,JE46,MX46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$13+AVERAGE(BT46:CH46,FM46:GA46,JF46:JT46,MY46:NM46)*'Setup Page'!$D$13,IF(AND(SUM(H46,DA46,GT46,KM46)>0,SUM(CJ46,GC46,JV46,NO46)>0),AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46)*'Setup Page'!$C$16+AVERAGE(CK46:CY46,GD46:GR46,JW46:KK46,NP46:OD46)*'Setup Page'!$D$16,IF(SUM(H46,DA46,GT46,KM46)>0,AVERAGE(J46:BQ46,DC46:FJ46,GV46:JC46,KO46:MV46),\"\"))))","v":""},{"$f":"IF(A45=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G45","v":"EMPTY"},{"$f":"IF(SUM(J46:BQ46)>0.01,AVERAGE(J46:BQ46),\"\")","v":""},"Percent",{"$f":"IF(J45<\"\",(J38-J45)/J38,\"\")","v":""},{"$f":"IF(K45<\"\",(K38-K45)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT46:CH46)>0.01,AVERAGE(BT46:CH46),\"\")","v":""},{"$f":"IF(BT45<\"\",(BT38-BT45)/BT38,\"\")","v":""},{"$f":"IF(BU45<\"\",(BU38-BU45)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK46:CY46)>0.01,AVERAGE(CK46:CY46),\"\")","v":""},{"$f":"IF(CK45<\"\",(CK38-CK45)/CK38,\"\")","v":""},{"$f":"IF(CL45<\"\",(CL38-CL45)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC46:FJ46)>0.01,AVERAGE(DC46:FJ46),\"\")","v":""},"Percent",{"$f":"IF(DC45<\"\",(DC38-DC45)/DC38,\"\")","v":""},{"$f":"IF(DD45<\"\",(DD38-DD45)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM46:GA46)>0.01,AVERAGE(FM46:GA46),\"\")","v":""},{"$f":"IF(FM45<\"\",(FM38-FM45)/FM38,\"\")","v":""},{"$f":"IF(FN45<\"\",(FN38-FN45)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD46:GR46)>0.01,AVERAGE(GD46:GR46),\"\")","v":""},{"$f":"IF(GD45<\"\",(GD38-GD45)/GD38,\"\")","v":""},{"$f":"IF(GE45<\"\",(GE38-GE45)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV46:JC46)>0.01,AVERAGE(GV46:JC46),\"\")","v":""},"Percent",{"$f":"IF(GV45<\"\",(GV38-GV45)/GV38,\"\")","v":""},{"$f":"IF(GW45<\"\",(GW38-GW45)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF46:JT46)>0.01,AVERAGE(JF46:JT46),\"\")","v":""},{"$f":"IF(JF45<\"\",(JF38-JF45)/JF38,\"\")","v":""},{"$f":"IF(JG45<\"\",(JG38-JG45)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW46:KK46)>0.01,AVERAGE(JW46:KK46),\"\")","v":""},{"$f":"IF(JW45<\"\",(JW38-JW45)/JW38,\"\")","v":""},{"$f":"IF(JX45<\"\",(JX38-JX45)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO46:MV46)>0.01,AVERAGE(KO46:MV46),\"\")","v":""},"Percent",{"$f":"IF(KO45<\"\",(KO38-KO45)/KO38,\"\")","v":""},{"$f":"IF(KP45<\"\",(KP38-KP45)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY46:NM46)>0.01,AVERAGE(MY46:NM46),\"\")","v":""},{"$f":"IF(MY45<\"\",(MY38-MY45)/MY38,\"\")","v":""},{"$f":"IF(MZ45<\"\",(MZ38-MZ45)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP46:OD46)>0.01,AVERAGE(NP46:OD46),\"\")","v":""},{"$f":"IF(NP45<\"\",(NP38-NP45)/NP38,\"\")","v":""},{"$f":"IF(NQ45<\"\",(NQ38-NQ45)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$9>0,'Setup Page'!$K$9,\"\")","v":""},{"$f":"IF(AND(LEN(H48)>0,LEN(BS48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$10+BS48*'Setup Page'!$D$10+CJ48*'Setup Page'!$E$10,IF(AND(LEN(H48)>0,LEN(BS48)>0),H48*'Setup Page'!$C$13+BS48*'Setup Page'!$D$13,IF(AND(LEN(H48)>0,LEN(CJ48)>0),H48*'Setup Page'!$C$16+CJ48*'Setup Page'!$D$16,IF(LEN(H48)>0,H48,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA48)>0,LEN(FL48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$10+FL48*'Setup Page'!$D$10+GC48*'Setup Page'!$E$10,IF(AND(LEN(DA48)>0,LEN(FL48)>0),DA48*'Setup Page'!$C$13+FL48*'Setup Page'!$D$13,IF(AND(LEN(DA48)>0,LEN(GC48)>0),DA48*'Setup Page'!$C$16+GC48*'Setup Page'!$D$16,IF(LEN(DA48)>0,DA48,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT48)>0,LEN(JE48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$10+JE48*'Setup Page'!$D$10+JV48*'Setup Page'!$E$10,IF(AND(LEN(GT48)>0,LEN(JE48)>0),GT48*'Setup Page'!$C$13+JE48*'Setup Page'!$D$13,IF(AND(LEN(GT48)>0,LEN(JV48)>0),GT48*'Setup Page'!$C$16+JV48*'Setup Page'!$D$16,IF(LEN(GT48)>0,GT48,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM48)>0,LEN(MX48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$10+MX48*'Setup Page'!$D$10+NO48*'Setup Page'!$E$10,IF(AND(LEN(KM48)>0,LEN(MX48)>0),KM48*'Setup Page'!$C$13+MX48*'Setup Page'!$D$13,IF(AND(LEN(KM48)>0,LEN(NO48)>0),KM48*'Setup Page'!$C$16+NO48*'Setup Page'!$D$16,IF(LEN(KM48)>0,KM48,\"\"))))","v":""},{"$f":"IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$10+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$10+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$E$10,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(BS48,FL48,JE48,MX48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$13+AVERAGE(BT48:CH48,FM48:GA48,JF48:JT48,MY48:NM48)*'Setup Page'!$D$13,IF(AND(SUM(H48,DA48,GT48,KM48)>0,SUM(CJ48,GC48,JV48,NO48)>0),AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48)*'Setup Page'!$C$16+AVERAGE(CK48:CY48,GD48:GR48,JW48:KK48,NP48:OD48)*'Setup Page'!$D$16,IF(SUM(H48,DA48,GT48,KM48)>0,AVERAGE(J48:BQ48,DC48:FJ48,GV48:JC48,KO48:MV48),\"\"))))","v":""},{"$f":"IF(A47=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G47","v":"EMPTY"},{"$f":"IF(SUM(J48:BQ48)>0.01,AVERAGE(J48:BQ48),\"\")","v":""},"Percent",{"$f":"IF(J47<\"\",(J38-J47)/J38,\"\")","v":""},{"$f":"IF(K47<\"\",(K38-K47)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT48:CH48)>0.01,AVERAGE(BT48:CH48),\"\")","v":""},{"$f":"IF(BT47<\"\",(BT38-BT47)/BT38,\"\")","v":""},{"$f":"IF(BU47<\"\",(BU38-BU47)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK48:CY48)>0.01,AVERAGE(CK48:CY48),\"\")","v":""},{"$f":"IF(CK47<\"\",(CK38-CK47)/CK38,\"\")","v":""},{"$f":"IF(CL47<\"\",(CL38-CL47)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC48:FJ48)>0.01,AVERAGE(DC48:FJ48),\"\")","v":""},"Percent",{"$f":"IF(DC47<\"\",(DC38-DC47)/DC38,\"\")","v":""},{"$f":"IF(DD47<\"\",(DD38-DD47)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM48:GA48)>0.01,AVERAGE(FM48:GA48),\"\")","v":""},{"$f":"IF(FM47<\"\",(FM38-FM47)/FM38,\"\")","v":""},{"$f":"IF(FN47<\"\",(FN38-FN47)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD48:GR48)>0.01,AVERAGE(GD48:GR48),\"\")","v":""},{"$f":"IF(GD47<\"\",(GD38-GD47)/GD38,\"\")","v":""},{"$f":"IF(GE47<\"\",(GE38-GE47)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV48:JC48)>0.01,AVERAGE(GV48:JC48),\"\")","v":""},"Percent",{"$f":"IF(GV47<\"\",(GV38-GV47)/GV38,\"\")","v":""},{"$f":"IF(GW47<\"\",(GW38-GW47)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF48:JT48)>0.01,AVERAGE(JF48:JT48),\"\")","v":""},{"$f":"IF(JF47<\"\",(JF38-JF47)/JF38,\"\")","v":""},{"$f":"IF(JG47<\"\",(JG38-JG47)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW48:KK48)>0.01,AVERAGE(JW48:KK48),\"\")","v":""},{"$f":"IF(JW47<\"\",(JW38-JW47)/JW38,\"\")","v":""},{"$f":"IF(JX47<\"\",(JX38-JX47)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO48:MV48)>0.01,AVERAGE(KO48:MV48),\"\")","v":""},"Percent",{"$f":"IF(KO47<\"\",(KO38-KO47)/KO38,\"\")","v":""},{"$f":"IF(KP47<\"\",(KP38-KP47)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY48:NM48)>0.01,AVERAGE(MY48:NM48),\"\")","v":""},{"$f":"IF(MY47<\"\",(MY38-MY47)/MY38,\"\")","v":""},{"$f":"IF(MZ47<\"\",(MZ38-MZ47)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP48:OD48)>0.01,AVERAGE(NP48:OD48),\"\")","v":""},{"$f":"IF(NP47<\"\",(NP38-NP47)/NP38,\"\")","v":""},{"$f":"IF(NQ47<\"\",(NQ38-NQ47)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$10>0,'Setup Page'!$K$10,\"\")","v":""},{"$f":"IF(AND(LEN(H50)>0,LEN(BS50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$10+BS50*'Setup Page'!$D$10+CJ50*'Setup Page'!$E$10,IF(AND(LEN(H50)>0,LEN(BS50)>0),H50*'Setup Page'!$C$13+BS50*'Setup Page'!$D$13,IF(AND(LEN(H50)>0,LEN(CJ50)>0),H50*'Setup Page'!$C$16+CJ50*'Setup Page'!$D$16,IF(LEN(H50)>0,H50,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA50)>0,LEN(FL50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$10+FL50*'Setup Page'!$D$10+GC50*'Setup Page'!$E$10,IF(AND(LEN(DA50)>0,LEN(FL50)>0),DA50*'Setup Page'!$C$13+FL50*'Setup Page'!$D$13,IF(AND(LEN(DA50)>0,LEN(GC50)>0),DA50*'Setup Page'!$C$16+GC50*'Setup Page'!$D$16,IF(LEN(DA50)>0,DA50,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT50)>0,LEN(JE50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$10+JE50*'Setup Page'!$D$10+JV50*'Setup Page'!$E$10,IF(AND(LEN(GT50)>0,LEN(JE50)>0),GT50*'Setup Page'!$C$13+JE50*'Setup Page'!$D$13,IF(AND(LEN(GT50)>0,LEN(JV50)>0),GT50*'Setup Page'!$C$16+JV50*'Setup Page'!$D$16,IF(LEN(GT50)>0,GT50,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM50)>0,LEN(MX50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$10+MX50*'Setup Page'!$D$10+NO50*'Setup Page'!$E$10,IF(AND(LEN(KM50)>0,LEN(MX50)>0),KM50*'Setup Page'!$C$13+MX50*'Setup Page'!$D$13,IF(AND(LEN(KM50)>0,LEN(NO50)>0),KM50*'Setup Page'!$C$16+NO50*'Setup Page'!$D$16,IF(LEN(KM50)>0,KM50,\"\"))))","v":""},{"$f":"IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$10+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$10+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$E$10,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(BS50,FL50,JE50,MX50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$13+AVERAGE(BT50:CH50,FM50:GA50,JF50:JT50,MY50:NM50)*'Setup Page'!$D$13,IF(AND(SUM(H50,DA50,GT50,KM50)>0,SUM(CJ50,GC50,JV50,NO50)>0),AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50)*'Setup Page'!$C$16+AVERAGE(CK50:CY50,GD50:GR50,JW50:KK50,NP50:OD50)*'Setup Page'!$D$16,IF(SUM(H50,DA50,GT50,KM50)>0,AVERAGE(J50:BQ50,DC50:FJ50,GV50:JC50,KO50:MV50),\"\"))))","v":""},{"$f":"IF(A49=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G49","v":"EMPTY"},{"$f":"IF(SUM(J50:BQ50)>0.01,AVERAGE(J50:BQ50),\"\")","v":""},"Percent",{"$f":"IF(J49<\"\",(J38-J49)/J38,\"\")","v":""},{"$f":"IF(K49<\"\",(K38-K49)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT50:CH50)>0.01,AVERAGE(BT50:CH50),\"\")","v":""},{"$f":"IF(BT49<\"\",(BT38-BT49)/BT38,\"\")","v":""},{"$f":"IF(BU49<\"\",(BU38-BU49)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK50:CY50)>0.01,AVERAGE(CK50:CY50),\"\")","v":""},{"$f":"IF(CK49<\"\",(CK38-CK49)/CK38,\"\")","v":""},{"$f":"IF(CL49<\"\",(CL38-CL49)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC50:FJ50)>0.01,AVERAGE(DC50:FJ50),\"\")","v":""},"Percent",{"$f":"IF(DC49<\"\",(DC38-DC49)/DC38,\"\")","v":""},{"$f":"IF(DD49<\"\",(DD38-DD49)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM50:GA50)>0.01,AVERAGE(FM50:GA50),\"\")","v":""},{"$f":"IF(FM49<\"\",(FM38-FM49)/FM38,\"\")","v":""},{"$f":"IF(FN49<\"\",(FN38-FN49)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD50:GR50)>0.01,AVERAGE(GD50:GR50),\"\")","v":""},{"$f":"IF(GD49<\"\",(GD38-GD49)/GD38,\"\")","v":""},{"$f":"IF(GE49<\"\",(GE38-GE49)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV50:JC50)>0.01,AVERAGE(GV50:JC50),\"\")","v":""},"Percent",{"$f":"IF(GV49<\"\",(GV38-GV49)/GV38,\"\")","v":""},{"$f":"IF(GW49<\"\",(GW38-GW49)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF50:JT50)>0.01,AVERAGE(JF50:JT50),\"\")","v":""},{"$f":"IF(JF49<\"\",(JF38-JF49)/JF38,\"\")","v":""},{"$f":"IF(JG49<\"\",(JG38-JG49)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW50:KK50)>0.01,AVERAGE(JW50:KK50),\"\")","v":""},{"$f":"IF(JW49<\"\",(JW38-JW49)/JW38,\"\")","v":""},{"$f":"IF(JX49<\"\",(JX38-JX49)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO50:MV50)>0.01,AVERAGE(KO50:MV50),\"\")","v":""},"Percent",{"$f":"IF(KO49<\"\",(KO38-KO49)/KO38,\"\")","v":""},{"$f":"IF(KP49<\"\",(KP38-KP49)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY50:NM50)>0.01,AVERAGE(MY50:NM50),\"\")","v":""},{"$f":"IF(MY49<\"\",(MY38-MY49)/MY38,\"\")","v":""},{"$f":"IF(MZ49<\"\",(MZ38-MZ49)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP50:OD50)>0.01,AVERAGE(NP50:OD50),\"\")","v":""},{"$f":"IF(NP49<\"\",(NP38-NP49)/NP38,\"\")","v":""},{"$f":"IF(NQ49<\"\",(NQ38-NQ49)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$11>0,'Setup Page'!$K$11,\"\")","v":""},{"$f":"IF(AND(LEN(H52)>0,LEN(BS52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$10+BS52*'Setup Page'!$D$10+CJ52*'Setup Page'!$E$10,IF(AND(LEN(H52)>0,LEN(BS52)>0),H52*'Setup Page'!$C$13+BS52*'Setup Page'!$D$13,IF(AND(LEN(H52)>0,LEN(CJ52)>0),H52*'Setup Page'!$C$16+CJ52*'Setup Page'!$D$16,IF(LEN(H52)>0,H52,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA52)>0,LEN(FL52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$10+FL52*'Setup Page'!$D$10+GC52*'Setup Page'!$E$10,IF(AND(LEN(DA52)>0,LEN(FL52)>0),DA52*'Setup Page'!$C$13+FL52*'Setup Page'!$D$13,IF(AND(LEN(DA52)>0,LEN(GC52)>0),DA52*'Setup Page'!$C$16+GC52*'Setup Page'!$D$16,IF(LEN(DA52)>0,DA52,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT52)>0,LEN(JE52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$10+JE52*'Setup Page'!$D$10+JV52*'Setup Page'!$E$10,IF(AND(LEN(GT52)>0,LEN(JE52)>0),GT52*'Setup Page'!$C$13+JE52*'Setup Page'!$D$13,IF(AND(LEN(GT52)>0,LEN(JV52)>0),GT52*'Setup Page'!$C$16+JV52*'Setup Page'!$D$16,IF(LEN(GT52)>0,GT52,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM52)>0,LEN(MX52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$10+MX52*'Setup Page'!$D$10+NO52*'Setup Page'!$E$10,IF(AND(LEN(KM52)>0,LEN(MX52)>0),KM52*'Setup Page'!$C$13+MX52*'Setup Page'!$D$13,IF(AND(LEN(KM52)>0,LEN(NO52)>0),KM52*'Setup Page'!$C$16+NO52*'Setup Page'!$D$16,IF(LEN(KM52)>0,KM52,\"\"))))","v":""},{"$f":"IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$10+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$10+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$E$10,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(BS52,FL52,JE52,MX52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$13+AVERAGE(BT52:CH52,FM52:GA52,JF52:JT52,MY52:NM52)*'Setup Page'!$D$13,IF(AND(SUM(H52,DA52,GT52,KM52)>0,SUM(CJ52,GC52,JV52,NO52)>0),AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52)*'Setup Page'!$C$16+AVERAGE(CK52:CY52,GD52:GR52,JW52:KK52,NP52:OD52)*'Setup Page'!$D$16,IF(SUM(H52,DA52,GT52,KM52)>0,AVERAGE(J52:BQ52,DC52:FJ52,GV52:JC52,KO52:MV52),\"\"))))","v":""},{"$f":"IF(A51=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G51","v":"EMPTY"},{"$f":"IF(SUM(J52:BQ52)>0.01,AVERAGE(J52:BQ52),\"\")","v":""},"Percent",{"$f":"IF(J51<\"\",(J38-J51)/J38,\"\")","v":""},{"$f":"IF(K51<\"\",(K38-K51)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT52:CH52)>0.01,AVERAGE(BT52:CH52),\"\")","v":""},{"$f":"IF(BT51<\"\",(BT38-BT51)/BT38,\"\")","v":""},{"$f":"IF(BU51<\"\",(BU38-BU51)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK52:CY52)>0.01,AVERAGE(CK52:CY52),\"\")","v":""},{"$f":"IF(CK51<\"\",(CK38-CK51)/CK38,\"\")","v":""},{"$f":"IF(CL51<\"\",(CL38-CL51)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC52:FJ52)>0.01,AVERAGE(DC52:FJ52),\"\")","v":""},"Percent",{"$f":"IF(DC51<\"\",(DC38-DC51)/DC38,\"\")","v":""},{"$f":"IF(DD51<\"\",(DD38-DD51)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM52:GA52)>0.01,AVERAGE(FM52:GA52),\"\")","v":""},{"$f":"IF(FM51<\"\",(FM38-FM51)/FM38,\"\")","v":""},{"$f":"IF(FN51<\"\",(FN38-FN51)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD52:GR52)>0.01,AVERAGE(GD52:GR52),\"\")","v":""},{"$f":"IF(GD51<\"\",(GD38-GD51)/GD38,\"\")","v":""},{"$f":"IF(GE51<\"\",(GE38-GE51)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV52:JC52)>0.01,AVERAGE(GV52:JC52),\"\")","v":""},"Percent",{"$f":"IF(GV51<\"\",(GV38-GV51)/GV38,\"\")","v":""},{"$f":"IF(GW51<\"\",(GW38-GW51)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF52:JT52)>0.01,AVERAGE(JF52:JT52),\"\")","v":""},{"$f":"IF(JF51<\"\",(JF38-JF51)/JF38,\"\")","v":""},{"$f":"IF(JG51<\"\",(JG38-JG51)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW52:KK52)>0.01,AVERAGE(JW52:KK52),\"\")","v":""},{"$f":"IF(JW51<\"\",(JW38-JW51)/JW38,\"\")","v":""},{"$f":"IF(JX51<\"\",(JX38-JX51)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO52:MV52)>0.01,AVERAGE(KO52:MV52),\"\")","v":""},"Percent",{"$f":"IF(KO51<\"\",(KO38-KO51)/KO38,\"\")","v":""},{"$f":"IF(KP51<\"\",(KP38-KP51)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY52:NM52)>0.01,AVERAGE(MY52:NM52),\"\")","v":""},{"$f":"IF(MY51<\"\",(MY38-MY51)/MY38,\"\")","v":""},{"$f":"IF(MZ51<\"\",(MZ38-MZ51)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP52:OD52)>0.01,AVERAGE(NP52:OD52),\"\")","v":""},{"$f":"IF(NP51<\"\",(NP38-NP51)/NP38,\"\")","v":""},{"$f":"IF(NQ51<\"\",(NQ38-NQ51)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$12>0,'Setup Page'!$K$12,\"\")","v":""},{"$f":"IF(AND(LEN(H54)>0,LEN(BS54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$10+BS54*'Setup Page'!$D$10+CJ54*'Setup Page'!$E$10,IF(AND(LEN(H54)>0,LEN(BS54)>0),H54*'Setup Page'!$C$13+BS54*'Setup Page'!$D$13,IF(AND(LEN(H54)>0,LEN(CJ54)>0),H54*'Setup Page'!$C$16+CJ54*'Setup Page'!$D$16,IF(LEN(H54)>0,H54,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA54)>0,LEN(FL54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$10+FL54*'Setup Page'!$D$10+GC54*'Setup Page'!$E$10,IF(AND(LEN(DA54)>0,LEN(FL54)>0),DA54*'Setup Page'!$C$13+FL54*'Setup Page'!$D$13,IF(AND(LEN(DA54)>0,LEN(GC54)>0),DA54*'Setup Page'!$C$16+GC54*'Setup Page'!$D$16,IF(LEN(DA54)>0,DA54,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT54)>0,LEN(JE54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$10+JE54*'Setup Page'!$D$10+JV54*'Setup Page'!$E$10,IF(AND(LEN(GT54)>0,LEN(JE54)>0),GT54*'Setup Page'!$C$13+JE54*'Setup Page'!$D$13,IF(AND(LEN(GT54)>0,LEN(JV54)>0),GT54*'Setup Page'!$C$16+JV54*'Setup Page'!$D$16,IF(LEN(GT54)>0,GT54,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM54)>0,LEN(MX54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$10+MX54*'Setup Page'!$D$10+NO54*'Setup Page'!$E$10,IF(AND(LEN(KM54)>0,LEN(MX54)>0),KM54*'Setup Page'!$C$13+MX54*'Setup Page'!$D$13,IF(AND(LEN(KM54)>0,LEN(NO54)>0),KM54*'Setup Page'!$C$16+NO54*'Setup Page'!$D$16,IF(LEN(KM54)>0,KM54,\"\"))))","v":""},{"$f":"IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$10+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$10+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$E$10,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(BS54,FL54,JE54,MX54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$13+AVERAGE(BT54:CH54,FM54:GA54,JF54:JT54,MY54:NM54)*'Setup Page'!$D$13,IF(AND(SUM(H54,DA54,GT54,KM54)>0,SUM(CJ54,GC54,JV54,NO54)>0),AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54)*'Setup Page'!$C$16+AVERAGE(CK54:CY54,GD54:GR54,JW54:KK54,NP54:OD54)*'Setup Page'!$D$16,IF(SUM(H54,DA54,GT54,KM54)>0,AVERAGE(J54:BQ54,DC54:FJ54,GV54:JC54,KO54:MV54),\"\"))))","v":""},{"$f":"IF(A53=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G53","v":"EMPTY"},{"$f":"IF(SUM(J54:BQ54)>0.01,AVERAGE(J54:BQ54),\"\")","v":""},"Percent",{"$f":"IF(J53<\"\",(J38-J53)/J38,\"\")","v":""},{"$f":"IF(K53<\"\",(K38-K53)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT54:CH54)>0.01,AVERAGE(BT54:CH54),\"\")","v":""},{"$f":"IF(BT53<\"\",(BT38-BT53)/BT38,\"\")","v":""},{"$f":"IF(BU53<\"\",(BU38-BU53)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK54:CY54)>0.01,AVERAGE(CK54:CY54),\"\")","v":""},{"$f":"IF(CK53<\"\",(CK38-CK53)/CK38,\"\")","v":""},{"$f":"IF(CL53<\"\",(CL38-CL53)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC54:FJ54)>0.01,AVERAGE(DC54:FJ54),\"\")","v":""},"Percent",{"$f":"IF(DC53<\"\",(DC38-DC53)/DC38,\"\")","v":""},{"$f":"IF(DD53<\"\",(DD38-DD53)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM54:GA54)>0.01,AVERAGE(FM54:GA54),\"\")","v":""},{"$f":"IF(FM53<\"\",(FM38-FM53)/FM38,\"\")","v":""},{"$f":"IF(FN53<\"\",(FN38-FN53)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD54:GR54)>0.01,AVERAGE(GD54:GR54),\"\")","v":""},{"$f":"IF(GD53<\"\",(GD38-GD53)/GD38,\"\")","v":""},{"$f":"IF(GE53<\"\",(GE38-GE53)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV54:JC54)>0.01,AVERAGE(GV54:JC54),\"\")","v":""},"Percent",{"$f":"IF(GV53<\"\",(GV38-GV53)/GV38,\"\")","v":""},{"$f":"IF(GW53<\"\",(GW38-GW53)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF54:JT54)>0.01,AVERAGE(JF54:JT54),\"\")","v":""},{"$f":"IF(JF53<\"\",(JF38-JF53)/JF38,\"\")","v":""},{"$f":"IF(JG53<\"\",(JG38-JG53)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW54:KK54)>0.01,AVERAGE(JW54:KK54),\"\")","v":""},{"$f":"IF(JW53<\"\",(JW38-JW53)/JW38,\"\")","v":""},{"$f":"IF(JX53<\"\",(JX38-JX53)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO54:MV54)>0.01,AVERAGE(KO54:MV54),\"\")","v":""},"Percent",{"$f":"IF(KO53<\"\",(KO38-KO53)/KO38,\"\")","v":""},{"$f":"IF(KP53<\"\",(KP38-KP53)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY54:NM54)>0.01,AVERAGE(MY54:NM54),\"\")","v":""},{"$f":"IF(MY53<\"\",(MY38-MY53)/MY38,\"\")","v":""},{"$f":"IF(MZ53<\"\",(MZ38-MZ53)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP54:OD54)>0.01,AVERAGE(NP54:OD54),\"\")","v":""},{"$f":"IF(NP53<\"\",(NP38-NP53)/NP38,\"\")","v":""},{"$f":"IF(NQ53<\"\",(NQ38-NQ53)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$13>0,'Setup Page'!$K$13,\"\")","v":""},{"$f":"IF(AND(LEN(H56)>0,LEN(BS56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$10+BS56*'Setup Page'!$D$10+CJ56*'Setup Page'!$E$10,IF(AND(LEN(H56)>0,LEN(BS56)>0),H56*'Setup Page'!$C$13+BS56*'Setup Page'!$D$13,IF(AND(LEN(H56)>0,LEN(CJ56)>0),H56*'Setup Page'!$C$16+CJ56*'Setup Page'!$D$16,IF(LEN(H56)>0,H56,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA56)>0,LEN(FL56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$10+FL56*'Setup Page'!$D$10+GC56*'Setup Page'!$E$10,IF(AND(LEN(DA56)>0,LEN(FL56)>0),DA56*'Setup Page'!$C$13+FL56*'Setup Page'!$D$13,IF(AND(LEN(DA56)>0,LEN(GC56)>0),DA56*'Setup Page'!$C$16+GC56*'Setup Page'!$D$16,IF(LEN(DA56)>0,DA56,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT56)>0,LEN(JE56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$10+JE56*'Setup Page'!$D$10+JV56*'Setup Page'!$E$10,IF(AND(LEN(GT56)>0,LEN(JE56)>0),GT56*'Setup Page'!$C$13+JE56*'Setup Page'!$D$13,IF(AND(LEN(GT56)>0,LEN(JV56)>0),GT56*'Setup Page'!$C$16+JV56*'Setup Page'!$D$16,IF(LEN(GT56)>0,GT56,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM56)>0,LEN(MX56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$10+MX56*'Setup Page'!$D$10+NO56*'Setup Page'!$E$10,IF(AND(LEN(KM56)>0,LEN(MX56)>0),KM56*'Setup Page'!$C$13+MX56*'Setup Page'!$D$13,IF(AND(LEN(KM56)>0,LEN(NO56)>0),KM56*'Setup Page'!$C$16+NO56*'Setup Page'!$D$16,IF(LEN(KM56)>0,KM56,\"\"))))","v":""},{"$f":"IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$10+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$10+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$E$10,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(BS56,FL56,JE56,MX56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$13+AVERAGE(BT56:CH56,FM56:GA56,JF56:JT56,MY56:NM56)*'Setup Page'!$D$13,IF(AND(SUM(H56,DA56,GT56,KM56)>0,SUM(CJ56,GC56,JV56,NO56)>0),AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56)*'Setup Page'!$C$16+AVERAGE(CK56:CY56,GD56:GR56,JW56:KK56,NP56:OD56)*'Setup Page'!$D$16,IF(SUM(H56,DA56,GT56,KM56)>0,AVERAGE(J56:BQ56,DC56:FJ56,GV56:JC56,KO56:MV56),\"\"))))","v":""},{"$f":"IF(A55=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G55","v":"EMPTY"},{"$f":"IF(SUM(J56:BQ56)>0.01,AVERAGE(J56:BQ56),\"\")","v":""},"Percent",{"$f":"IF(J55<\"\",(J38-J55)/J38,\"\")","v":""},{"$f":"IF(K55<\"\",(K38-K55)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT56:CH56)>0.01,AVERAGE(BT56:CH56),\"\")","v":""},{"$f":"IF(BT55<\"\",(BT38-BT55)/BT38,\"\")","v":""},{"$f":"IF(BU55<\"\",(BU38-BU55)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK56:CY56)>0.01,AVERAGE(CK56:CY56),\"\")","v":""},{"$f":"IF(CK55<\"\",(CK38-CK55)/CK38,\"\")","v":""},{"$f":"IF(CL55<\"\",(CL38-CL55)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC56:FJ56)>0.01,AVERAGE(DC56:FJ56),\"\")","v":""},"Percent",{"$f":"IF(DC55<\"\",(DC38-DC55)/DC38,\"\")","v":""},{"$f":"IF(DD55<\"\",(DD38-DD55)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM56:GA56)>0.01,AVERAGE(FM56:GA56),\"\")","v":""},{"$f":"IF(FM55<\"\",(FM38-FM55)/FM38,\"\")","v":""},{"$f":"IF(FN55<\"\",(FN38-FN55)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD56:GR56)>0.01,AVERAGE(GD56:GR56),\"\")","v":""},{"$f":"IF(GD55<\"\",(GD38-GD55)/GD38,\"\")","v":""},{"$f":"IF(GE55<\"\",(GE38-GE55)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV56:JC56)>0.01,AVERAGE(GV56:JC56),\"\")","v":""},"Percent",{"$f":"IF(GV55<\"\",(GV38-GV55)/GV38,\"\")","v":""},{"$f":"IF(GW55<\"\",(GW38-GW55)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF56:JT56)>0.01,AVERAGE(JF56:JT56),\"\")","v":""},{"$f":"IF(JF55<\"\",(JF38-JF55)/JF38,\"\")","v":""},{"$f":"IF(JG55<\"\",(JG38-JG55)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW56:KK56)>0.01,AVERAGE(JW56:KK56),\"\")","v":""},{"$f":"IF(JW55<\"\",(JW38-JW55)/JW38,\"\")","v":""},{"$f":"IF(JX55<\"\",(JX38-JX55)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO56:MV56)>0.01,AVERAGE(KO56:MV56),\"\")","v":""},"Percent",{"$f":"IF(KO55<\"\",(KO38-KO55)/KO38,\"\")","v":""},{"$f":"IF(KP55<\"\",(KP38-KP55)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY56:NM56)>0.01,AVERAGE(MY56:NM56),\"\")","v":""},{"$f":"IF(MY55<\"\",(MY38-MY55)/MY38,\"\")","v":""},{"$f":"IF(MZ55<\"\",(MZ38-MZ55)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP56:OD56)>0.01,AVERAGE(NP56:OD56),\"\")","v":""},{"$f":"IF(NP55<\"\",(NP38-NP55)/NP38,\"\")","v":""},{"$f":"IF(NQ55<\"\",(NQ38-NQ55)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$14>0,'Setup Page'!$K$14,\"\")","v":""},{"$f":"IF(AND(LEN(H58)>0,LEN(BS58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$10+BS58*'Setup Page'!$D$10+CJ58*'Setup Page'!$E$10,IF(AND(LEN(H58)>0,LEN(BS58)>0),H58*'Setup Page'!$C$13+BS58*'Setup Page'!$D$13,IF(AND(LEN(H58)>0,LEN(CJ58)>0),H58*'Setup Page'!$C$16+CJ58*'Setup Page'!$D$16,IF(LEN(H58)>0,H58,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA58)>0,LEN(FL58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$10+FL58*'Setup Page'!$D$10+GC58*'Setup Page'!$E$10,IF(AND(LEN(DA58)>0,LEN(FL58)>0),DA58*'Setup Page'!$C$13+FL58*'Setup Page'!$D$13,IF(AND(LEN(DA58)>0,LEN(GC58)>0),DA58*'Setup Page'!$C$16+GC58*'Setup Page'!$D$16,IF(LEN(DA58)>0,DA58,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT58)>0,LEN(JE58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$10+JE58*'Setup Page'!$D$10+JV58*'Setup Page'!$E$10,IF(AND(LEN(GT58)>0,LEN(JE58)>0),GT58*'Setup Page'!$C$13+JE58*'Setup Page'!$D$13,IF(AND(LEN(GT58)>0,LEN(JV58)>0),GT58*'Setup Page'!$C$16+JV58*'Setup Page'!$D$16,IF(LEN(GT58)>0,GT58,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM58)>0,LEN(MX58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$10+MX58*'Setup Page'!$D$10+NO58*'Setup Page'!$E$10,IF(AND(LEN(KM58)>0,LEN(MX58)>0),KM58*'Setup Page'!$C$13+MX58*'Setup Page'!$D$13,IF(AND(LEN(KM58)>0,LEN(NO58)>0),KM58*'Setup Page'!$C$16+NO58*'Setup Page'!$D$16,IF(LEN(KM58)>0,KM58,\"\"))))","v":""},{"$f":"IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$10+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$10+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$E$10,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(BS58,FL58,JE58,MX58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$13+AVERAGE(BT58:CH58,FM58:GA58,JF58:JT58,MY58:NM58)*'Setup Page'!$D$13,IF(AND(SUM(H58,DA58,GT58,KM58)>0,SUM(CJ58,GC58,JV58,NO58)>0),AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58)*'Setup Page'!$C$16+AVERAGE(CK58:CY58,GD58:GR58,JW58:KK58,NP58:OD58)*'Setup Page'!$D$16,IF(SUM(H58,DA58,GT58,KM58)>0,AVERAGE(J58:BQ58,DC58:FJ58,GV58:JC58,KO58:MV58),\"\"))))","v":""},{"$f":"IF(A57=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G57","v":"EMPTY"},{"$f":"IF(SUM(J58:BQ58)>0.01,AVERAGE(J58:BQ58),\"\")","v":""},"Percent",{"$f":"IF(J57<\"\",(J38-J57)/J38,\"\")","v":""},{"$f":"IF(K57<\"\",(K38-K57)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT58:CH58)>0.01,AVERAGE(BT58:CH58),\"\")","v":""},{"$f":"IF(BT57<\"\",(BT38-BT57)/BT38,\"\")","v":""},{"$f":"IF(BU57<\"\",(BU38-BU57)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK58:CY58)>0.01,AVERAGE(CK58:CY58),\"\")","v":""},{"$f":"IF(CK57<\"\",(CK38-CK57)/CK38,\"\")","v":""},{"$f":"IF(CL57<\"\",(CL38-CL57)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC58:FJ58)>0.01,AVERAGE(DC58:FJ58),\"\")","v":""},"Percent",{"$f":"IF(DC57<\"\",(DC38-DC57)/DC38,\"\")","v":""},{"$f":"IF(DD57<\"\",(DD38-DD57)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM58:GA58)>0.01,AVERAGE(FM58:GA58),\"\")","v":""},{"$f":"IF(FM57<\"\",(FM38-FM57)/FM38,\"\")","v":""},{"$f":"IF(FN57<\"\",(FN38-FN57)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD58:GR58)>0.01,AVERAGE(GD58:GR58),\"\")","v":""},{"$f":"IF(GD57<\"\",(GD38-GD57)/GD38,\"\")","v":""},{"$f":"IF(GE57<\"\",(GE38-GE57)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV58:JC58)>0.01,AVERAGE(GV58:JC58),\"\")","v":""},"Percent",{"$f":"IF(GV57<\"\",(GV38-GV57)/GV38,\"\")","v":""},{"$f":"IF(GW57<\"\",(GW38-GW57)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF58:JT58)>0.01,AVERAGE(JF58:JT58),\"\")","v":""},{"$f":"IF(JF57<\"\",(JF38-JF57)/JF38,\"\")","v":""},{"$f":"IF(JG57<\"\",(JG38-JG57)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW58:KK58)>0.01,AVERAGE(JW58:KK58),\"\")","v":""},{"$f":"IF(JW57<\"\",(JW38-JW57)/JW38,\"\")","v":""},{"$f":"IF(JX57<\"\",(JX38-JX57)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO58:MV58)>0.01,AVERAGE(KO58:MV58),\"\")","v":""},"Percent",{"$f":"IF(KO57<\"\",(KO38-KO57)/KO38,\"\")","v":""},{"$f":"IF(KP57<\"\",(KP38-KP57)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY58:NM58)>0.01,AVERAGE(MY58:NM58),\"\")","v":""},{"$f":"IF(MY57<\"\",(MY38-MY57)/MY38,\"\")","v":""},{"$f":"IF(MZ57<\"\",(MZ38-MZ57)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP58:OD58)>0.01,AVERAGE(NP58:OD58),\"\")","v":""},{"$f":"IF(NP57<\"\",(NP38-NP57)/NP38,\"\")","v":""},{"$f":"IF(NQ57<\"\",(NQ38-NQ57)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$15>0,'Setup Page'!$K$15,\"\")","v":""},{"$f":"IF(AND(LEN(H60)>0,LEN(BS60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$10+BS60*'Setup Page'!$D$10+CJ60*'Setup Page'!$E$10,IF(AND(LEN(H60)>0,LEN(BS60)>0),H60*'Setup Page'!$C$13+BS60*'Setup Page'!$D$13,IF(AND(LEN(H60)>0,LEN(CJ60)>0),H60*'Setup Page'!$C$16+CJ60*'Setup Page'!$D$16,IF(LEN(H60)>0,H60,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA60)>0,LEN(FL60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$10+FL60*'Setup Page'!$D$10+GC60*'Setup Page'!$E$10,IF(AND(LEN(DA60)>0,LEN(FL60)>0),DA60*'Setup Page'!$C$13+FL60*'Setup Page'!$D$13,IF(AND(LEN(DA60)>0,LEN(GC60)>0),DA60*'Setup Page'!$C$16+GC60*'Setup Page'!$D$16,IF(LEN(DA60)>0,DA60,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT60)>0,LEN(JE60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$10+JE60*'Setup Page'!$D$10+JV60*'Setup Page'!$E$10,IF(AND(LEN(GT60)>0,LEN(JE60)>0),GT60*'Setup Page'!$C$13+JE60*'Setup Page'!$D$13,IF(AND(LEN(GT60)>0,LEN(JV60)>0),GT60*'Setup Page'!$C$16+JV60*'Setup Page'!$D$16,IF(LEN(GT60)>0,GT60,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM60)>0,LEN(MX60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$10+MX60*'Setup Page'!$D$10+NO60*'Setup Page'!$E$10,IF(AND(LEN(KM60)>0,LEN(MX60)>0),KM60*'Setup Page'!$C$13+MX60*'Setup Page'!$D$13,IF(AND(LEN(KM60)>0,LEN(NO60)>0),KM60*'Setup Page'!$C$16+NO60*'Setup Page'!$D$16,IF(LEN(KM60)>0,KM60,\"\"))))","v":""},{"$f":"IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$10+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$10+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$E$10,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(BS60,FL60,JE60,MX60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$13+AVERAGE(BT60:CH60,FM60:GA60,JF60:JT60,MY60:NM60)*'Setup Page'!$D$13,IF(AND(SUM(H60,DA60,GT60,KM60)>0,SUM(CJ60,GC60,JV60,NO60)>0),AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60)*'Setup Page'!$C$16+AVERAGE(CK60:CY60,GD60:GR60,JW60:KK60,NP60:OD60)*'Setup Page'!$D$16,IF(SUM(H60,DA60,GT60,KM60)>0,AVERAGE(J60:BQ60,DC60:FJ60,GV60:JC60,KO60:MV60),\"\"))))","v":""},{"$f":"IF(A59=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G59","v":"EMPTY"},{"$f":"IF(SUM(J60:BQ60)>0.01,AVERAGE(J60:BQ60),\"\")","v":""},"Percent",{"$f":"IF(J59<\"\",(J38-J59)/J38,\"\")","v":""},{"$f":"IF(K59<\"\",(K38-K59)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT60:CH60)>0.01,AVERAGE(BT60:CH60),\"\")","v":""},{"$f":"IF(BT59<\"\",(BT38-BT59)/BT38,\"\")","v":""},{"$f":"IF(BU59<\"\",(BU38-BU59)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK60:CY60)>0.01,AVERAGE(CK60:CY60),\"\")","v":""},{"$f":"IF(CK59<\"\",(CK38-CK59)/CK38,\"\")","v":""},{"$f":"IF(CL59<\"\",(CL38-CL59)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC60:FJ60)>0.01,AVERAGE(DC60:FJ60),\"\")","v":""},"Percent",{"$f":"IF(DC59<\"\",(DC38-DC59)/DC38,\"\")","v":""},{"$f":"IF(DD59<\"\",(DD38-DD59)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM60:GA60)>0.01,AVERAGE(FM60:GA60),\"\")","v":""},{"$f":"IF(FM59<\"\",(FM38-FM59)/FM38,\"\")","v":""},{"$f":"IF(FN59<\"\",(FN38-FN59)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD60:GR60)>0.01,AVERAGE(GD60:GR60),\"\")","v":""},{"$f":"IF(GD59<\"\",(GD38-GD59)/GD38,\"\")","v":""},{"$f":"IF(GE59<\"\",(GE38-GE59)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV60:JC60)>0.01,AVERAGE(GV60:JC60),\"\")","v":""},"Percent",{"$f":"IF(GV59<\"\",(GV38-GV59)/GV38,\"\")","v":""},{"$f":"IF(GW59<\"\",(GW38-GW59)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF60:JT60)>0.01,AVERAGE(JF60:JT60),\"\")","v":""},{"$f":"IF(JF59<\"\",(JF38-JF59)/JF38,\"\")","v":""},{"$f":"IF(JG59<\"\",(JG38-JG59)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW60:KK60)>0.01,AVERAGE(JW60:KK60),\"\")","v":""},{"$f":"IF(JW59<\"\",(JW38-JW59)/JW38,\"\")","v":""},{"$f":"IF(JX59<\"\",(JX38-JX59)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO60:MV60)>0.01,AVERAGE(KO60:MV60),\"\")","v":""},"Percent",{"$f":"IF(KO59<\"\",(KO38-KO59)/KO38,\"\")","v":""},{"$f":"IF(KP59<\"\",(KP38-KP59)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY60:NM60)>0.01,AVERAGE(MY60:NM60),\"\")","v":""},{"$f":"IF(MY59<\"\",(MY38-MY59)/MY38,\"\")","v":""},{"$f":"IF(MZ59<\"\",(MZ38-MZ59)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP60:OD60)>0.01,AVERAGE(NP60:OD60),\"\")","v":""},{"$f":"IF(NP59<\"\",(NP38-NP59)/NP38,\"\")","v":""},{"$f":"IF(NQ59<\"\",(NQ38-NQ59)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$16>0,'Setup Page'!$K$16,\"\")","v":""},{"$f":"IF(AND(LEN(H62)>0,LEN(BS62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$10+BS62*'Setup Page'!$D$10+CJ62*'Setup Page'!$E$10,IF(AND(LEN(H62)>0,LEN(BS62)>0),H62*'Setup Page'!$C$13+BS62*'Setup Page'!$D$13,IF(AND(LEN(H62)>0,LEN(CJ62)>0),H62*'Setup Page'!$C$16+CJ62*'Setup Page'!$D$16,IF(LEN(H62)>0,H62,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA62)>0,LEN(FL62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$10+FL62*'Setup Page'!$D$10+GC62*'Setup Page'!$E$10,IF(AND(LEN(DA62)>0,LEN(FL62)>0),DA62*'Setup Page'!$C$13+FL62*'Setup Page'!$D$13,IF(AND(LEN(DA62)>0,LEN(GC62)>0),DA62*'Setup Page'!$C$16+GC62*'Setup Page'!$D$16,IF(LEN(DA62)>0,DA62,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT62)>0,LEN(JE62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$10+JE62*'Setup Page'!$D$10+JV62*'Setup Page'!$E$10,IF(AND(LEN(GT62)>0,LEN(JE62)>0),GT62*'Setup Page'!$C$13+JE62*'Setup Page'!$D$13,IF(AND(LEN(GT62)>0,LEN(JV62)>0),GT62*'Setup Page'!$C$16+JV62*'Setup Page'!$D$16,IF(LEN(GT62)>0,GT62,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM62)>0,LEN(MX62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$10+MX62*'Setup Page'!$D$10+NO62*'Setup Page'!$E$10,IF(AND(LEN(KM62)>0,LEN(MX62)>0),KM62*'Setup Page'!$C$13+MX62*'Setup Page'!$D$13,IF(AND(LEN(KM62)>0,LEN(NO62)>0),KM62*'Setup Page'!$C$16+NO62*'Setup Page'!$D$16,IF(LEN(KM62)>0,KM62,\"\"))))","v":""},{"$f":"IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$10+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$10+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$E$10,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(BS62,FL62,JE62,MX62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$13+AVERAGE(BT62:CH62,FM62:GA62,JF62:JT62,MY62:NM62)*'Setup Page'!$D$13,IF(AND(SUM(H62,DA62,GT62,KM62)>0,SUM(CJ62,GC62,JV62,NO62)>0),AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62)*'Setup Page'!$C$16+AVERAGE(CK62:CY62,GD62:GR62,JW62:KK62,NP62:OD62)*'Setup Page'!$D$16,IF(SUM(H62,DA62,GT62,KM62)>0,AVERAGE(J62:BQ62,DC62:FJ62,GV62:JC62,KO62:MV62),\"\"))))","v":""},{"$f":"IF(A61=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G61","v":"EMPTY"},{"$f":"IF(SUM(J62:BQ62)>0.01,AVERAGE(J62:BQ62),\"\")","v":""},"Percent",{"$f":"IF(J61<\"\",(J38-J61)/J38,\"\")","v":""},{"$f":"IF(K61<\"\",(K38-K61)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT62:CH62)>0.01,AVERAGE(BT62:CH62),\"\")","v":""},{"$f":"IF(BT61<\"\",(BT38-BT61)/BT38,\"\")","v":""},{"$f":"IF(BU61<\"\",(BU38-BU61)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK62:CY62)>0.01,AVERAGE(CK62:CY62),\"\")","v":""},{"$f":"IF(CK61<\"\",(CK38-CK61)/CK38,\"\")","v":""},{"$f":"IF(CL61<\"\",(CL38-CL61)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC62:FJ62)>0.01,AVERAGE(DC62:FJ62),\"\")","v":""},"Percent",{"$f":"IF(DC61<\"\",(DC38-DC61)/DC38,\"\")","v":""},{"$f":"IF(DD61<\"\",(DD38-DD61)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM62:GA62)>0.01,AVERAGE(FM62:GA62),\"\")","v":""},{"$f":"IF(FM61<\"\",(FM38-FM61)/FM38,\"\")","v":""},{"$f":"IF(FN61<\"\",(FN38-FN61)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD62:GR62)>0.01,AVERAGE(GD62:GR62),\"\")","v":""},{"$f":"IF(GD61<\"\",(GD38-GD61)/GD38,\"\")","v":""},{"$f":"IF(GE61<\"\",(GE38-GE61)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV62:JC62)>0.01,AVERAGE(GV62:JC62),\"\")","v":""},"Percent",{"$f":"IF(GV61<\"\",(GV38-GV61)/GV38,\"\")","v":""},{"$f":"IF(GW61<\"\",(GW38-GW61)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF62:JT62)>0.01,AVERAGE(JF62:JT62),\"\")","v":""},{"$f":"IF(JF61<\"\",(JF38-JF61)/JF38,\"\")","v":""},{"$f":"IF(JG61<\"\",(JG38-JG61)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW62:KK62)>0.01,AVERAGE(JW62:KK62),\"\")","v":""},{"$f":"IF(JW61<\"\",(JW38-JW61)/JW38,\"\")","v":""},{"$f":"IF(JX61<\"\",(JX38-JX61)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO62:MV62)>0.01,AVERAGE(KO62:MV62),\"\")","v":""},"Percent",{"$f":"IF(KO61<\"\",(KO38-KO61)/KO38,\"\")","v":""},{"$f":"IF(KP61<\"\",(KP38-KP61)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY62:NM62)>0.01,AVERAGE(MY62:NM62),\"\")","v":""},{"$f":"IF(MY61<\"\",(MY38-MY61)/MY38,\"\")","v":""},{"$f":"IF(MZ61<\"\",(MZ38-MZ61)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP62:OD62)>0.01,AVERAGE(NP62:OD62),\"\")","v":""},{"$f":"IF(NP61<\"\",(NP38-NP61)/NP38,\"\")","v":""},{"$f":"IF(NQ61<\"\",(NQ38-NQ61)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$17>0,'Setup Page'!$K$17,\"\")","v":""},{"$f":"IF(AND(LEN(H64)>0,LEN(BS64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$10+BS64*'Setup Page'!$D$10+CJ64*'Setup Page'!$E$10,IF(AND(LEN(H64)>0,LEN(BS64)>0),H64*'Setup Page'!$C$13+BS64*'Setup Page'!$D$13,IF(AND(LEN(H64)>0,LEN(CJ64)>0),H64*'Setup Page'!$C$16+CJ64*'Setup Page'!$D$16,IF(LEN(H64)>0,H64,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA64)>0,LEN(FL64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$10+FL64*'Setup Page'!$D$10+GC64*'Setup Page'!$E$10,IF(AND(LEN(DA64)>0,LEN(FL64)>0),DA64*'Setup Page'!$C$13+FL64*'Setup Page'!$D$13,IF(AND(LEN(DA64)>0,LEN(GC64)>0),DA64*'Setup Page'!$C$16+GC64*'Setup Page'!$D$16,IF(LEN(DA64)>0,DA64,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT64)>0,LEN(JE64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$10+JE64*'Setup Page'!$D$10+JV64*'Setup Page'!$E$10,IF(AND(LEN(GT64)>0,LEN(JE64)>0),GT64*'Setup Page'!$C$13+JE64*'Setup Page'!$D$13,IF(AND(LEN(GT64)>0,LEN(JV64)>0),GT64*'Setup Page'!$C$16+JV64*'Setup Page'!$D$16,IF(LEN(GT64)>0,GT64,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM64)>0,LEN(MX64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$10+MX64*'Setup Page'!$D$10+NO64*'Setup Page'!$E$10,IF(AND(LEN(KM64)>0,LEN(MX64)>0),KM64*'Setup Page'!$C$13+MX64*'Setup Page'!$D$13,IF(AND(LEN(KM64)>0,LEN(NO64)>0),KM64*'Setup Page'!$C$16+NO64*'Setup Page'!$D$16,IF(LEN(KM64)>0,KM64,\"\"))))","v":""},{"$f":"IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$10+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$10+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$E$10,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(BS64,FL64,JE64,MX64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$13+AVERAGE(BT64:CH64,FM64:GA64,JF64:JT64,MY64:NM64)*'Setup Page'!$D$13,IF(AND(SUM(H64,DA64,GT64,KM64)>0,SUM(CJ64,GC64,JV64,NO64)>0),AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64)*'Setup Page'!$C$16+AVERAGE(CK64:CY64,GD64:GR64,JW64:KK64,NP64:OD64)*'Setup Page'!$D$16,IF(SUM(H64,DA64,GT64,KM64)>0,AVERAGE(J64:BQ64,DC64:FJ64,GV64:JC64,KO64:MV64),\"\"))))","v":""},{"$f":"IF(A63=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G63","v":"EMPTY"},{"$f":"IF(SUM(J64:BQ64)>0.01,AVERAGE(J64:BQ64),\"\")","v":""},"Percent",{"$f":"IF(J63<\"\",(J38-J63)/J38,\"\")","v":""},{"$f":"IF(K63<\"\",(K38-K63)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT64:CH64)>0.01,AVERAGE(BT64:CH64),\"\")","v":""},{"$f":"IF(BT63<\"\",(BT38-BT63)/BT38,\"\")","v":""},{"$f":"IF(BU63<\"\",(BU38-BU63)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK64:CY64)>0.01,AVERAGE(CK64:CY64),\"\")","v":""},{"$f":"IF(CK63<\"\",(CK38-CK63)/CK38,\"\")","v":""},{"$f":"IF(CL63<\"\",(CL38-CL63)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC64:FJ64)>0.01,AVERAGE(DC64:FJ64),\"\")","v":""},"Percent",{"$f":"IF(DC63<\"\",(DC38-DC63)/DC38,\"\")","v":""},{"$f":"IF(DD63<\"\",(DD38-DD63)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM64:GA64)>0.01,AVERAGE(FM64:GA64),\"\")","v":""},{"$f":"IF(FM63<\"\",(FM38-FM63)/FM38,\"\")","v":""},{"$f":"IF(FN63<\"\",(FN38-FN63)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD64:GR64)>0.01,AVERAGE(GD64:GR64),\"\")","v":""},{"$f":"IF(GD63<\"\",(GD38-GD63)/GD38,\"\")","v":""},{"$f":"IF(GE63<\"\",(GE38-GE63)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV64:JC64)>0.01,AVERAGE(GV64:JC64),\"\")","v":""},"Percent",{"$f":"IF(GV63<\"\",(GV38-GV63)/GV38,\"\")","v":""},{"$f":"IF(GW63<\"\",(GW38-GW63)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF64:JT64)>0.01,AVERAGE(JF64:JT64),\"\")","v":""},{"$f":"IF(JF63<\"\",(JF38-JF63)/JF38,\"\")","v":""},{"$f":"IF(JG63<\"\",(JG38-JG63)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW64:KK64)>0.01,AVERAGE(JW64:KK64),\"\")","v":""},{"$f":"IF(JW63<\"\",(JW38-JW63)/JW38,\"\")","v":""},{"$f":"IF(JX63<\"\",(JX38-JX63)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO64:MV64)>0.01,AVERAGE(KO64:MV64),\"\")","v":""},"Percent",{"$f":"IF(KO63<\"\",(KO38-KO63)/KO38,\"\")","v":""},{"$f":"IF(KP63<\"\",(KP38-KP63)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY64:NM64)>0.01,AVERAGE(MY64:NM64),\"\")","v":""},{"$f":"IF(MY63<\"\",(MY38-MY63)/MY38,\"\")","v":""},{"$f":"IF(MZ63<\"\",(MZ38-MZ63)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP64:OD64)>0.01,AVERAGE(NP64:OD64),\"\")","v":""},{"$f":"IF(NP63<\"\",(NP38-NP63)/NP38,\"\")","v":""},{"$f":"IF(NQ63<\"\",(NQ38-NQ63)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$18>0,'Setup Page'!$K$18,\"\")","v":""},{"$f":"IF(AND(LEN(H66)>0,LEN(BS66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$10+BS66*'Setup Page'!$D$10+CJ66*'Setup Page'!$E$10,IF(AND(LEN(H66)>0,LEN(BS66)>0),H66*'Setup Page'!$C$13+BS66*'Setup Page'!$D$13,IF(AND(LEN(H66)>0,LEN(CJ66)>0),H66*'Setup Page'!$C$16+CJ66*'Setup Page'!$D$16,IF(LEN(H66)>0,H66,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA66)>0,LEN(FL66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$10+FL66*'Setup Page'!$D$10+GC66*'Setup Page'!$E$10,IF(AND(LEN(DA66)>0,LEN(FL66)>0),DA66*'Setup Page'!$C$13+FL66*'Setup Page'!$D$13,IF(AND(LEN(DA66)>0,LEN(GC66)>0),DA66*'Setup Page'!$C$16+GC66*'Setup Page'!$D$16,IF(LEN(DA66)>0,DA66,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT66)>0,LEN(JE66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$10+JE66*'Setup Page'!$D$10+JV66*'Setup Page'!$E$10,IF(AND(LEN(GT66)>0,LEN(JE66)>0),GT66*'Setup Page'!$C$13+JE66*'Setup Page'!$D$13,IF(AND(LEN(GT66)>0,LEN(JV66)>0),GT66*'Setup Page'!$C$16+JV66*'Setup Page'!$D$16,IF(LEN(GT66)>0,GT66,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM66)>0,LEN(MX66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$10+MX66*'Setup Page'!$D$10+NO66*'Setup Page'!$E$10,IF(AND(LEN(KM66)>0,LEN(MX66)>0),KM66*'Setup Page'!$C$13+MX66*'Setup Page'!$D$13,IF(AND(LEN(KM66)>0,LEN(NO66)>0),KM66*'Setup Page'!$C$16+NO66*'Setup Page'!$D$16,IF(LEN(KM66)>0,KM66,\"\"))))","v":""},{"$f":"IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$10+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$10+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$E$10,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(BS66,FL66,JE66,MX66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$13+AVERAGE(BT66:CH66,FM66:GA66,JF66:JT66,MY66:NM66)*'Setup Page'!$D$13,IF(AND(SUM(H66,DA66,GT66,KM66)>0,SUM(CJ66,GC66,JV66,NO66)>0),AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66)*'Setup Page'!$C$16+AVERAGE(CK66:CY66,GD66:GR66,JW66:KK66,NP66:OD66)*'Setup Page'!$D$16,IF(SUM(H66,DA66,GT66,KM66)>0,AVERAGE(J66:BQ66,DC66:FJ66,GV66:JC66,KO66:MV66),\"\"))))","v":""},{"$f":"IF(A65=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G65","v":"EMPTY"},{"$f":"IF(SUM(J66:BQ66)>0.01,AVERAGE(J66:BQ66),\"\")","v":""},"Percent",{"$f":"IF(J65<\"\",(J38-J65)/J38,\"\")","v":""},{"$f":"IF(K65<\"\",(K38-K65)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT66:CH66)>0.01,AVERAGE(BT66:CH66),\"\")","v":""},{"$f":"IF(BT65<\"\",(BT38-BT65)/BT38,\"\")","v":""},{"$f":"IF(BU65<\"\",(BU38-BU65)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK66:CY66)>0.01,AVERAGE(CK66:CY66),\"\")","v":""},{"$f":"IF(CK65<\"\",(CK38-CK65)/CK38,\"\")","v":""},{"$f":"IF(CL65<\"\",(CL38-CL65)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC66:FJ66)>0.01,AVERAGE(DC66:FJ66),\"\")","v":""},"Percent",{"$f":"IF(DC65<\"\",(DC38-DC65)/DC38,\"\")","v":""},{"$f":"IF(DD65<\"\",(DD38-DD65)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM66:GA66)>0.01,AVERAGE(FM66:GA66),\"\")","v":""},{"$f":"IF(FM65<\"\",(FM38-FM65)/FM38,\"\")","v":""},{"$f":"IF(FN65<\"\",(FN38-FN65)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD66:GR66)>0.01,AVERAGE(GD66:GR66),\"\")","v":""},{"$f":"IF(GD65<\"\",(GD38-GD65)/GD38,\"\")","v":""},{"$f":"IF(GE65<\"\",(GE38-GE65)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV66:JC66)>0.01,AVERAGE(GV66:JC66),\"\")","v":""},"Percent",{"$f":"IF(GV65<\"\",(GV38-GV65)/GV38,\"\")","v":""},{"$f":"IF(GW65<\"\",(GW38-GW65)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF66:JT66)>0.01,AVERAGE(JF66:JT66),\"\")","v":""},{"$f":"IF(JF65<\"\",(JF38-JF65)/JF38,\"\")","v":""},{"$f":"IF(JG65<\"\",(JG38-JG65)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW66:KK66)>0.01,AVERAGE(JW66:KK66),\"\")","v":""},{"$f":"IF(JW65<\"\",(JW38-JW65)/JW38,\"\")","v":""},{"$f":"IF(JX65<\"\",(JX38-JX65)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO66:MV66)>0.01,AVERAGE(KO66:MV66),\"\")","v":""},"Percent",{"$f":"IF(KO65<\"\",(KO38-KO65)/KO38,\"\")","v":""},{"$f":"IF(KP65<\"\",(KP38-KP65)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY66:NM66)>0.01,AVERAGE(MY66:NM66),\"\")","v":""},{"$f":"IF(MY65<\"\",(MY38-MY65)/MY38,\"\")","v":""},{"$f":"IF(MZ65<\"\",(MZ38-MZ65)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP66:OD66)>0.01,AVERAGE(NP66:OD66),\"\")","v":""},{"$f":"IF(NP65<\"\",(NP38-NP65)/NP38,\"\")","v":""},{"$f":"IF(NQ65<\"\",(NQ38-NQ65)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$K$19>0,'Setup Page'!$K$19,\"\")","v":""},{"$f":"IF(AND(LEN(H68)>0,LEN(BS68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$10+BS68*'Setup Page'!$D$10+CJ68*'Setup Page'!$E$10,IF(AND(LEN(H68)>0,LEN(BS68)>0),H68*'Setup Page'!$C$13+BS68*'Setup Page'!$D$13,IF(AND(LEN(H68)>0,LEN(CJ68)>0),H68*'Setup Page'!$C$16+CJ68*'Setup Page'!$D$16,IF(LEN(H68)>0,H68,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA68)>0,LEN(FL68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$10+FL68*'Setup Page'!$D$10+GC68*'Setup Page'!$E$10,IF(AND(LEN(DA68)>0,LEN(FL68)>0),DA68*'Setup Page'!$C$13+FL68*'Setup Page'!$D$13,IF(AND(LEN(DA68)>0,LEN(GC68)>0),DA68*'Setup Page'!$C$16+GC68*'Setup Page'!$D$16,IF(LEN(DA68)>0,DA68,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT68)>0,LEN(JE68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$10+JE68*'Setup Page'!$D$10+JV68*'Setup Page'!$E$10,IF(AND(LEN(GT68)>0,LEN(JE68)>0),GT68*'Setup Page'!$C$13+JE68*'Setup Page'!$D$13,IF(AND(LEN(GT68)>0,LEN(JV68)>0),GT68*'Setup Page'!$C$16+JV68*'Setup Page'!$D$16,IF(LEN(GT68)>0,GT68,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM68)>0,LEN(MX68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$10+MX68*'Setup Page'!$D$10+NO68*'Setup Page'!$E$10,IF(AND(LEN(KM68)>0,LEN(MX68)>0),KM68*'Setup Page'!$C$13+MX68*'Setup Page'!$D$13,IF(AND(LEN(KM68)>0,LEN(NO68)>0),KM68*'Setup Page'!$C$16+NO68*'Setup Page'!$D$16,IF(LEN(KM68)>0,KM68,\"\"))))","v":""},{"$f":"IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$10+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$10+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$E$10,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(BS68,FL68,JE68,MX68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$13+AVERAGE(BT68:CH68,FM68:GA68,JF68:JT68,MY68:NM68)*'Setup Page'!$D$13,IF(AND(SUM(H68,DA68,GT68,KM68)>0,SUM(CJ68,GC68,JV68,NO68)>0),AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68)*'Setup Page'!$C$16+AVERAGE(CK68:CY68,GD68:GR68,JW68:KK68,NP68:OD68)*'Setup Page'!$D$16,IF(SUM(H68,DA68,GT68,KM68)>0,AVERAGE(J68:BQ68,DC68:FJ68,GV68:JC68,KO68:MV68),\"\"))))","v":""},{"$f":"IF(A67=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G67","v":"EMPTY"},{"$f":"IF(SUM(J68:BQ68)>0.01,AVERAGE(J68:BQ68),\"\")","v":""},"Percent",{"$f":"IF(J67<\"\",(J38-J67)/J38,\"\")","v":""},{"$f":"IF(K67<\"\",(K38-K67)/K38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT68:CH68)>0.01,AVERAGE(BT68:CH68),\"\")","v":""},{"$f":"IF(BT67<\"\",(BT38-BT67)/BT38,\"\")","v":""},{"$f":"IF(BU67<\"\",(BU38-BU67)/BU38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK68:CY68)>0.01,AVERAGE(CK68:CY68),\"\")","v":""},{"$f":"IF(CK67<\"\",(CK38-CK67)/CK38,\"\")","v":""},{"$f":"IF(CL67<\"\",(CL38-CL67)/CL38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC68:FJ68)>0.01,AVERAGE(DC68:FJ68),\"\")","v":""},"Percent",{"$f":"IF(DC67<\"\",(DC38-DC67)/DC38,\"\")","v":""},{"$f":"IF(DD67<\"\",(DD38-DD67)/DD38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM68:GA68)>0.01,AVERAGE(FM68:GA68),\"\")","v":""},{"$f":"IF(FM67<\"\",(FM38-FM67)/FM38,\"\")","v":""},{"$f":"IF(FN67<\"\",(FN38-FN67)/FN38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD68:GR68)>0.01,AVERAGE(GD68:GR68),\"\")","v":""},{"$f":"IF(GD67<\"\",(GD38-GD67)/GD38,\"\")","v":""},{"$f":"IF(GE67<\"\",(GE38-GE67)/GE38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV68:JC68)>0.01,AVERAGE(GV68:JC68),\"\")","v":""},"Percent",{"$f":"IF(GV67<\"\",(GV38-GV67)/GV38,\"\")","v":""},{"$f":"IF(GW67<\"\",(GW38-GW67)/GW38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF68:JT68)>0.01,AVERAGE(JF68:JT68),\"\")","v":""},{"$f":"IF(JF67<\"\",(JF38-JF67)/JF38,\"\")","v":""},{"$f":"IF(JG67<\"\",(JG38-JG67)/JG38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW68:KK68)>0.01,AVERAGE(JW68:KK68),\"\")","v":""},{"$f":"IF(JW67<\"\",(JW38-JW67)/JW38,\"\")","v":""},{"$f":"IF(JX67<\"\",(JX38-JX67)/JX38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO68:MV68)>0.01,AVERAGE(KO68:MV68),\"\")","v":""},"Percent",{"$f":"IF(KO67<\"\",(KO38-KO67)/KO38,\"\")","v":""},{"$f":"IF(KP67<\"\",(KP38-KP67)/KP38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY68:NM68)>0.01,AVERAGE(MY68:NM68),\"\")","v":""},{"$f":"IF(MY67<\"\",(MY38-MY67)/MY38,\"\")","v":""},{"$f":"IF(MZ67<\"\",(MZ38-MZ67)/MZ38,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP68:OD68)>0.01,AVERAGE(NP68:OD68),\"\")","v":""},{"$f":"IF(NP67<\"\",(NP38-NP67)/NP38,\"\")","v":""},{"$f":"IF(NQ67<\"\",(NQ38-NQ67)/NQ38,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$37=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J38=\"\",\"\",AVERAGE(J40,J42,J44,J46,J48,J50,J52,J54,J56,J58,J60,J62,J64,J66,J68))","v":""},{"$f":"IF(K38=\"\",\"\",AVERAGE(K40,K42,K44,K46,K48,K50,K52,K54,K56,K58,K60,K62,K64,K66,K68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT38=\"\",\"\",AVERAGE(BT40,BT42,BT44,BT46,BT48,BT50,BT52,BT54,BT56,BT58,BT60,BT62,BT64,BT66,BT68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK38=\"\",\"\",AVERAGE(CK40,CK42,CK44,CK46,CK48,CK50,CK52,CK54,CK56,CK58,CK60,CK62,CK64,CK66,CK68))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC38=\"\",\"\",AVERAGE(DC40,DC42,DC44,DC46,DC48,DC50,DC52,DC54,DC56,DC58,DC60,DC62,DC64,DC66,DC68))","v":""},{"$f":"IF(DD38=\"\",\"\",AVERAGE(DD40,DD42,DD44,DD46,DD48,DD50,DD52,DD54,DD56,DD58,DD60,DD62,DD64,DD66,DD68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM38=\"\",\"\",AVERAGE(FM40,FM42,FM44,FM46,FM48,FM50,FM52,FM54,FM56,FM58,FM60,FM62,FM64,FM66,FM68))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD38=\"\",\"\",AVERAGE(GD40,GD42,GD44,GD46,GD48,GD50,GD52,GD54,GD56,GD58,GD60,GD62,GD64,GD66,GD68))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV38=\"\",\"\",AVERAGE(GV40,GV42,GV44,GV46,GV48,GV50,GV52,GV54,GV56,GV58,GV60,GV62,GV64,GV66,GV68))","v":""},{"$f":"IF(GW38=\"\",\"\",AVERAGE(GW40,GW42,GW44,GW46,GW48,GW50,GW52,GW54,GW56,GW58,GW60,GW62,GW64,GW66,GW68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF38=\"\",\"\",AVERAGE(JF40,JF42,JF44,JF46,JF48,JF50,JF52,JF54,JF56,JF58,JF60,JF62,JF64,JF66,JF68))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW38=\"\",\"\",AVERAGE(JW40,JW42,JW44,JW46,JW48,JW50,JW52,JW54,JW56,JW58,JW60,JW62,JW64,JW66,JW68))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO38=\"\",\"\",AVERAGE(KO40,KO42,KO44,KO46,KO48,KO50,KO52,KO54,KO56,KO58,KO60,KO62,KO64,KO66,KO68))","v":""},{"$f":"IF(KP38=\"\",\"\",AVERAGE(KP40,KP42,KP44,KP46,KP48,KP50,KP52,KP54,KP56,KP58,KP60,KP62,KP64,KP66,KP68))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY38=\"\",\"\",AVERAGE(MY40,MY42,MY44,MY46,MY48,MY50,MY52,MY54,MY56,MY58,MY60,MY62,MY64,MY66,MY68))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP38=\"\",\"\",AVERAGE(NP40,NP42,NP44,NP46,NP48,NP50,NP52,NP54,NP56,NP58,NP60,NP62,NP64,NP66,NP68))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$M$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$M$5>0,'Setup Page'!$M$5,\"\")","v":""},{"$f":"IF(AND(LEN(H75)>0,LEN(BS75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$10+BS75*'Setup Page'!$D$10+CJ75*'Setup Page'!$E$10,IF(AND(LEN(H75)>0,LEN(BS75)>0),H75*'Setup Page'!$C$13+BS75*'Setup Page'!$D$13,IF(AND(LEN(H75)>0,LEN(CJ75)>0),H75*'Setup Page'!$C$16+CJ75*'Setup Page'!$D$16,IF(LEN(H75)>0,H75,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA75)>0,LEN(FL75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$10+FL75*'Setup Page'!$D$10+GC75*'Setup Page'!$E$10,IF(AND(LEN(DA75)>0,LEN(FL75)>0),DA75*'Setup Page'!$C$13+FL75*'Setup Page'!$D$13,IF(AND(LEN(DA75)>0,LEN(GC75)>0),DA75*'Setup Page'!$C$16+GC75*'Setup Page'!$D$16,IF(LEN(DA75)>0,DA75,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT75)>0,LEN(JE75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$10+JE75*'Setup Page'!$D$10+JV75*'Setup Page'!$E$10,IF(AND(LEN(GT75)>0,LEN(JE75)>0),GT75*'Setup Page'!$C$13+JE75*'Setup Page'!$D$13,IF(AND(LEN(GT75)>0,LEN(JV75)>0),GT75*'Setup Page'!$C$16+JV75*'Setup Page'!$D$16,IF(LEN(GT75)>0,GT75,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM75)>0,LEN(MX75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$10+MX75*'Setup Page'!$D$10+NO75*'Setup Page'!$E$10,IF(AND(LEN(KM75)>0,LEN(MX75)>0),KM75*'Setup Page'!$C$13+MX75*'Setup Page'!$D$13,IF(AND(LEN(KM75)>0,LEN(NO75)>0),KM75*'Setup Page'!$C$16+NO75*'Setup Page'!$D$16,IF(LEN(KM75)>0,KM75,\"\"))))","v":""},{"$f":"IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$10+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$10+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$E$10,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(BS75,FL75,JE75,MX75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$13+AVERAGE(BT75:CH75,FM75:GA75,JF75:JT75,MY75:NM75)*'Setup Page'!$D$13,IF(AND(SUM(H75,DA75,GT75,KM75)>0,SUM(CJ75,GC75,JV75,NO75)>0),AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75)*'Setup Page'!$C$16+AVERAGE(CK75:CY75,GD75:GR75,JW75:KK75,NP75:OD75)*'Setup Page'!$D$16,IF(SUM(H75,DA75,GT75,KM75)>0,AVERAGE(J75:BQ75,DC75:FJ75,GV75:JC75,KO75:MV75),\"\"))))","v":""},{"$f":"IF(A74=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G74","v":"EMPTY"},{"$f":"IF(SUM(J75:BQ75)>0.01,AVERAGE(J75:BQ75),\"\")","v":""},"Percent",{"$f":"IF(J74<\"\",(J73-J74)/J73,\"\")","v":""},{"$f":"IF(K74<\"\",(K73-K74)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT75:CH75)>0.01,AVERAGE(BT75:CH75),\"\")","v":""},{"$f":"IF(BT74<\"\",(BT73-BT74)/BT73,\"\")","v":""},{"$f":"IF(BU74<\"\",(BU73-BU74)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK75:CY75)>0.01,AVERAGE(CK75:CY75),\"\")","v":""},{"$f":"IF(CK74<\"\",(CK73-CK74)/CK73,\"\")","v":""},{"$f":"IF(CL74<\"\",(CL73-CL74)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC75:FJ75)>0.01,AVERAGE(DC75:FJ75),\"\")","v":""},"Percent",{"$f":"IF(DC74<\"\",(DC73-DC74)/DC73,\"\")","v":""},{"$f":"IF(DD74<\"\",(DD73-DD74)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM75:GA75)>0.01,AVERAGE(FM75:GA75),\"\")","v":""},{"$f":"IF(FM74<\"\",(FM73-FM74)/FM73,\"\")","v":""},{"$f":"IF(FN74<\"\",(FN73-FN74)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD75:GR75)>0.01,AVERAGE(GD75:GR75),\"\")","v":""},{"$f":"IF(GD74<\"\",(GD73-GD74)/GD73,\"\")","v":""},{"$f":"IF(GE74<\"\",(GE73-GE74)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV75:JC75)>0.01,AVERAGE(GV75:JC75),\"\")","v":""},"Percent",{"$f":"IF(GV74<\"\",(GV73-GV74)/GV73,\"\")","v":""},{"$f":"IF(GW74<\"\",(GW73-GW74)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF75:JT75)>0.01,AVERAGE(JF75:JT75),\"\")","v":""},{"$f":"IF(JF74<\"\",(JF73-JF74)/JF73,\"\")","v":""},{"$f":"IF(JG74<\"\",(JG73-JG74)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW75:KK75)>0.01,AVERAGE(JW75:KK75),\"\")","v":""},{"$f":"IF(JW74<\"\",(JW73-JW74)/JW73,\"\")","v":""},{"$f":"IF(JX74<\"\",(JX73-JX74)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO75:MV75)>0.01,AVERAGE(KO75:MV75),\"\")","v":""},"Percent",{"$f":"IF(KO74<\"\",(KO73-KO74)/KO73,\"\")","v":""},{"$f":"IF(KP74<\"\",(KP73-KP74)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY75:NM75)>0.01,AVERAGE(MY75:NM75),\"\")","v":""},{"$f":"IF(MY74<\"\",(MY73-MY74)/MY73,\"\")","v":""},{"$f":"IF(MZ74<\"\",(MZ73-MZ74)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP75:OD75)>0.01,AVERAGE(NP75:OD75),\"\")","v":""},{"$f":"IF(NP74<\"\",(NP73-NP74)/NP73,\"\")","v":""},{"$f":"IF(NQ74<\"\",(NQ73-NQ74)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$6>0,'Setup Page'!$M$6,\"\")","v":""},{"$f":"IF(AND(LEN(H77)>0,LEN(BS77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$10+BS77*'Setup Page'!$D$10+CJ77*'Setup Page'!$E$10,IF(AND(LEN(H77)>0,LEN(BS77)>0),H77*'Setup Page'!$C$13+BS77*'Setup Page'!$D$13,IF(AND(LEN(H77)>0,LEN(CJ77)>0),H77*'Setup Page'!$C$16+CJ77*'Setup Page'!$D$16,IF(LEN(H77)>0,H77,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA77)>0,LEN(FL77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$10+FL77*'Setup Page'!$D$10+GC77*'Setup Page'!$E$10,IF(AND(LEN(DA77)>0,LEN(FL77)>0),DA77*'Setup Page'!$C$13+FL77*'Setup Page'!$D$13,IF(AND(LEN(DA77)>0,LEN(GC77)>0),DA77*'Setup Page'!$C$16+GC77*'Setup Page'!$D$16,IF(LEN(DA77)>0,DA77,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT77)>0,LEN(JE77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$10+JE77*'Setup Page'!$D$10+JV77*'Setup Page'!$E$10,IF(AND(LEN(GT77)>0,LEN(JE77)>0),GT77*'Setup Page'!$C$13+JE77*'Setup Page'!$D$13,IF(AND(LEN(GT77)>0,LEN(JV77)>0),GT77*'Setup Page'!$C$16+JV77*'Setup Page'!$D$16,IF(LEN(GT77)>0,GT77,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM77)>0,LEN(MX77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$10+MX77*'Setup Page'!$D$10+NO77*'Setup Page'!$E$10,IF(AND(LEN(KM77)>0,LEN(MX77)>0),KM77*'Setup Page'!$C$13+MX77*'Setup Page'!$D$13,IF(AND(LEN(KM77)>0,LEN(NO77)>0),KM77*'Setup Page'!$C$16+NO77*'Setup Page'!$D$16,IF(LEN(KM77)>0,KM77,\"\"))))","v":""},{"$f":"IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$10+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$10+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$E$10,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(BS77,FL77,JE77,MX77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$13+AVERAGE(BT77:CH77,FM77:GA77,JF77:JT77,MY77:NM77)*'Setup Page'!$D$13,IF(AND(SUM(H77,DA77,GT77,KM77)>0,SUM(CJ77,GC77,JV77,NO77)>0),AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77)*'Setup Page'!$C$16+AVERAGE(CK77:CY77,GD77:GR77,JW77:KK77,NP77:OD77)*'Setup Page'!$D$16,IF(SUM(H77,DA77,GT77,KM77)>0,AVERAGE(J77:BQ77,DC77:FJ77,GV77:JC77,KO77:MV77),\"\"))))","v":""},{"$f":"IF(A76=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G76","v":"EMPTY"},{"$f":"IF(SUM(J77:BQ77)>0.01,AVERAGE(J77:BQ77),\"\")","v":""},"Percent",{"$f":"IF(J76<\"\",(J73-J76)/J73,\"\")","v":""},{"$f":"IF(K76<\"\",(K73-K76)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT77:CH77)>0.01,AVERAGE(BT77:CH77),\"\")","v":""},{"$f":"IF(BT76<\"\",(BT73-BT76)/BT73,\"\")","v":""},{"$f":"IF(BU76<\"\",(BU73-BU76)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK77:CY77)>0.01,AVERAGE(CK77:CY77),\"\")","v":""},{"$f":"IF(CK76<\"\",(CK73-CK76)/CK73,\"\")","v":""},{"$f":"IF(CL76<\"\",(CL73-CL76)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC77:FJ77)>0.01,AVERAGE(DC77:FJ77),\"\")","v":""},"Percent",{"$f":"IF(DC76<\"\",(DC73-DC76)/DC73,\"\")","v":""},{"$f":"IF(DD76<\"\",(DD73-DD76)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM77:GA77)>0.01,AVERAGE(FM77:GA77),\"\")","v":""},{"$f":"IF(FM76<\"\",(FM73-FM76)/FM73,\"\")","v":""},{"$f":"IF(FN76<\"\",(FN73-FN76)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD77:GR77)>0.01,AVERAGE(GD77:GR77),\"\")","v":""},{"$f":"IF(GD76<\"\",(GD73-GD76)/GD73,\"\")","v":""},{"$f":"IF(GE76<\"\",(GE73-GE76)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV77:JC77)>0.01,AVERAGE(GV77:JC77),\"\")","v":""},"Percent",{"$f":"IF(GV76<\"\",(GV73-GV76)/GV73,\"\")","v":""},{"$f":"IF(GW76<\"\",(GW73-GW76)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF77:JT77)>0.01,AVERAGE(JF77:JT77),\"\")","v":""},{"$f":"IF(JF76<\"\",(JF73-JF76)/JF73,\"\")","v":""},{"$f":"IF(JG76<\"\",(JG73-JG76)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW77:KK77)>0.01,AVERAGE(JW77:KK77),\"\")","v":""},{"$f":"IF(JW76<\"\",(JW73-JW76)/JW73,\"\")","v":""},{"$f":"IF(JX76<\"\",(JX73-JX76)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO77:MV77)>0.01,AVERAGE(KO77:MV77),\"\")","v":""},"Percent",{"$f":"IF(KO76<\"\",(KO73-KO76)/KO73,\"\")","v":""},{"$f":"IF(KP76<\"\",(KP73-KP76)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY77:NM77)>0.01,AVERAGE(MY77:NM77),\"\")","v":""},{"$f":"IF(MY76<\"\",(MY73-MY76)/MY73,\"\")","v":""},{"$f":"IF(MZ76<\"\",(MZ73-MZ76)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP77:OD77)>0.01,AVERAGE(NP77:OD77),\"\")","v":""},{"$f":"IF(NP76<\"\",(NP73-NP76)/NP73,\"\")","v":""},{"$f":"IF(NQ76<\"\",(NQ73-NQ76)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$7>0,'Setup Page'!$M$7,\"\")","v":""},{"$f":"IF(AND(LEN(H79)>0,LEN(BS79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$10+BS79*'Setup Page'!$D$10+CJ79*'Setup Page'!$E$10,IF(AND(LEN(H79)>0,LEN(BS79)>0),H79*'Setup Page'!$C$13+BS79*'Setup Page'!$D$13,IF(AND(LEN(H79)>0,LEN(CJ79)>0),H79*'Setup Page'!$C$16+CJ79*'Setup Page'!$D$16,IF(LEN(H79)>0,H79,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA79)>0,LEN(FL79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$10+FL79*'Setup Page'!$D$10+GC79*'Setup Page'!$E$10,IF(AND(LEN(DA79)>0,LEN(FL79)>0),DA79*'Setup Page'!$C$13+FL79*'Setup Page'!$D$13,IF(AND(LEN(DA79)>0,LEN(GC79)>0),DA79*'Setup Page'!$C$16+GC79*'Setup Page'!$D$16,IF(LEN(DA79)>0,DA79,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT79)>0,LEN(JE79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$10+JE79*'Setup Page'!$D$10+JV79*'Setup Page'!$E$10,IF(AND(LEN(GT79)>0,LEN(JE79)>0),GT79*'Setup Page'!$C$13+JE79*'Setup Page'!$D$13,IF(AND(LEN(GT79)>0,LEN(JV79)>0),GT79*'Setup Page'!$C$16+JV79*'Setup Page'!$D$16,IF(LEN(GT79)>0,GT79,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM79)>0,LEN(MX79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$10+MX79*'Setup Page'!$D$10+NO79*'Setup Page'!$E$10,IF(AND(LEN(KM79)>0,LEN(MX79)>0),KM79*'Setup Page'!$C$13+MX79*'Setup Page'!$D$13,IF(AND(LEN(KM79)>0,LEN(NO79)>0),KM79*'Setup Page'!$C$16+NO79*'Setup Page'!$D$16,IF(LEN(KM79)>0,KM79,\"\"))))","v":""},{"$f":"IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$10+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$10+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$E$10,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(BS79,FL79,JE79,MX79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$13+AVERAGE(BT79:CH79,FM79:GA79,JF79:JT79,MY79:NM79)*'Setup Page'!$D$13,IF(AND(SUM(H79,DA79,GT79,KM79)>0,SUM(CJ79,GC79,JV79,NO79)>0),AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79)*'Setup Page'!$C$16+AVERAGE(CK79:CY79,GD79:GR79,JW79:KK79,NP79:OD79)*'Setup Page'!$D$16,IF(SUM(H79,DA79,GT79,KM79)>0,AVERAGE(J79:BQ79,DC79:FJ79,GV79:JC79,KO79:MV79),\"\"))))","v":""},{"$f":"IF(A78=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G78","v":"EMPTY"},{"$f":"IF(SUM(J79:BQ79)>0.01,AVERAGE(J79:BQ79),\"\")","v":""},"Percent",{"$f":"IF(J78<\"\",(J73-J78)/J73,\"\")","v":""},{"$f":"IF(K78<\"\",(K73-K78)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT79:CH79)>0.01,AVERAGE(BT79:CH79),\"\")","v":""},{"$f":"IF(BT78<\"\",(BT73-BT78)/BT73,\"\")","v":""},{"$f":"IF(BU78<\"\",(BU73-BU78)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK79:CY79)>0.01,AVERAGE(CK79:CY79),\"\")","v":""},{"$f":"IF(CK78<\"\",(CK73-CK78)/CK73,\"\")","v":""},{"$f":"IF(CL78<\"\",(CL73-CL78)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC79:FJ79)>0.01,AVERAGE(DC79:FJ79),\"\")","v":""},"Percent",{"$f":"IF(DC78<\"\",(DC73-DC78)/DC73,\"\")","v":""},{"$f":"IF(DD78<\"\",(DD73-DD78)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM79:GA79)>0.01,AVERAGE(FM79:GA79),\"\")","v":""},{"$f":"IF(FM78<\"\",(FM73-FM78)/FM73,\"\")","v":""},{"$f":"IF(FN78<\"\",(FN73-FN78)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD79:GR79)>0.01,AVERAGE(GD79:GR79),\"\")","v":""},{"$f":"IF(GD78<\"\",(GD73-GD78)/GD73,\"\")","v":""},{"$f":"IF(GE78<\"\",(GE73-GE78)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV79:JC79)>0.01,AVERAGE(GV79:JC79),\"\")","v":""},"Percent",{"$f":"IF(GV78<\"\",(GV73-GV78)/GV73,\"\")","v":""},{"$f":"IF(GW78<\"\",(GW73-GW78)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF79:JT79)>0.01,AVERAGE(JF79:JT79),\"\")","v":""},{"$f":"IF(JF78<\"\",(JF73-JF78)/JF73,\"\")","v":""},{"$f":"IF(JG78<\"\",(JG73-JG78)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW79:KK79)>0.01,AVERAGE(JW79:KK79),\"\")","v":""},{"$f":"IF(JW78<\"\",(JW73-JW78)/JW73,\"\")","v":""},{"$f":"IF(JX78<\"\",(JX73-JX78)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO79:MV79)>0.01,AVERAGE(KO79:MV79),\"\")","v":""},"Percent",{"$f":"IF(KO78<\"\",(KO73-KO78)/KO73,\"\")","v":""},{"$f":"IF(KP78<\"\",(KP73-KP78)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY79:NM79)>0.01,AVERAGE(MY79:NM79),\"\")","v":""},{"$f":"IF(MY78<\"\",(MY73-MY78)/MY73,\"\")","v":""},{"$f":"IF(MZ78<\"\",(MZ73-MZ78)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP79:OD79)>0.01,AVERAGE(NP79:OD79),\"\")","v":""},{"$f":"IF(NP78<\"\",(NP73-NP78)/NP73,\"\")","v":""},{"$f":"IF(NQ78<\"\",(NQ73-NQ78)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$8>0,'Setup Page'!$M$8,\"\")","v":""},{"$f":"IF(AND(LEN(H81)>0,LEN(BS81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$10+BS81*'Setup Page'!$D$10+CJ81*'Setup Page'!$E$10,IF(AND(LEN(H81)>0,LEN(BS81)>0),H81*'Setup Page'!$C$13+BS81*'Setup Page'!$D$13,IF(AND(LEN(H81)>0,LEN(CJ81)>0),H81*'Setup Page'!$C$16+CJ81*'Setup Page'!$D$16,IF(LEN(H81)>0,H81,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA81)>0,LEN(FL81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$10+FL81*'Setup Page'!$D$10+GC81*'Setup Page'!$E$10,IF(AND(LEN(DA81)>0,LEN(FL81)>0),DA81*'Setup Page'!$C$13+FL81*'Setup Page'!$D$13,IF(AND(LEN(DA81)>0,LEN(GC81)>0),DA81*'Setup Page'!$C$16+GC81*'Setup Page'!$D$16,IF(LEN(DA81)>0,DA81,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT81)>0,LEN(JE81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$10+JE81*'Setup Page'!$D$10+JV81*'Setup Page'!$E$10,IF(AND(LEN(GT81)>0,LEN(JE81)>0),GT81*'Setup Page'!$C$13+JE81*'Setup Page'!$D$13,IF(AND(LEN(GT81)>0,LEN(JV81)>0),GT81*'Setup Page'!$C$16+JV81*'Setup Page'!$D$16,IF(LEN(GT81)>0,GT81,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM81)>0,LEN(MX81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$10+MX81*'Setup Page'!$D$10+NO81*'Setup Page'!$E$10,IF(AND(LEN(KM81)>0,LEN(MX81)>0),KM81*'Setup Page'!$C$13+MX81*'Setup Page'!$D$13,IF(AND(LEN(KM81)>0,LEN(NO81)>0),KM81*'Setup Page'!$C$16+NO81*'Setup Page'!$D$16,IF(LEN(KM81)>0,KM81,\"\"))))","v":""},{"$f":"IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$10+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$10+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$E$10,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(BS81,FL81,JE81,MX81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$13+AVERAGE(BT81:CH81,FM81:GA81,JF81:JT81,MY81:NM81)*'Setup Page'!$D$13,IF(AND(SUM(H81,DA81,GT81,KM81)>0,SUM(CJ81,GC81,JV81,NO81)>0),AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81)*'Setup Page'!$C$16+AVERAGE(CK81:CY81,GD81:GR81,JW81:KK81,NP81:OD81)*'Setup Page'!$D$16,IF(SUM(H81,DA81,GT81,KM81)>0,AVERAGE(J81:BQ81,DC81:FJ81,GV81:JC81,KO81:MV81),\"\"))))","v":""},{"$f":"IF(A80=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G80","v":"EMPTY"},{"$f":"IF(SUM(J81:BQ81)>0.01,AVERAGE(J81:BQ81),\"\")","v":""},"Percent",{"$f":"IF(J80<\"\",(J73-J80)/J73,\"\")","v":""},{"$f":"IF(K80<\"\",(K73-K80)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT81:CH81)>0.01,AVERAGE(BT81:CH81),\"\")","v":""},{"$f":"IF(BT80<\"\",(BT73-BT80)/BT73,\"\")","v":""},{"$f":"IF(BU80<\"\",(BU73-BU80)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK81:CY81)>0.01,AVERAGE(CK81:CY81),\"\")","v":""},{"$f":"IF(CK80<\"\",(CK73-CK80)/CK73,\"\")","v":""},{"$f":"IF(CL80<\"\",(CL73-CL80)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC81:FJ81)>0.01,AVERAGE(DC81:FJ81),\"\")","v":""},"Percent",{"$f":"IF(DC80<\"\",(DC73-DC80)/DC73,\"\")","v":""},{"$f":"IF(DD80<\"\",(DD73-DD80)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM81:GA81)>0.01,AVERAGE(FM81:GA81),\"\")","v":""},{"$f":"IF(FM80<\"\",(FM73-FM80)/FM73,\"\")","v":""},{"$f":"IF(FN80<\"\",(FN73-FN80)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD81:GR81)>0.01,AVERAGE(GD81:GR81),\"\")","v":""},{"$f":"IF(GD80<\"\",(GD73-GD80)/GD73,\"\")","v":""},{"$f":"IF(GE80<\"\",(GE73-GE80)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV81:JC81)>0.01,AVERAGE(GV81:JC81),\"\")","v":""},"Percent",{"$f":"IF(GV80<\"\",(GV73-GV80)/GV73,\"\")","v":""},{"$f":"IF(GW80<\"\",(GW73-GW80)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF81:JT81)>0.01,AVERAGE(JF81:JT81),\"\")","v":""},{"$f":"IF(JF80<\"\",(JF73-JF80)/JF73,\"\")","v":""},{"$f":"IF(JG80<\"\",(JG73-JG80)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW81:KK81)>0.01,AVERAGE(JW81:KK81),\"\")","v":""},{"$f":"IF(JW80<\"\",(JW73-JW80)/JW73,\"\")","v":""},{"$f":"IF(JX80<\"\",(JX73-JX80)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO81:MV81)>0.01,AVERAGE(KO81:MV81),\"\")","v":""},"Percent",{"$f":"IF(KO80<\"\",(KO73-KO80)/KO73,\"\")","v":""},{"$f":"IF(KP80<\"\",(KP73-KP80)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY81:NM81)>0.01,AVERAGE(MY81:NM81),\"\")","v":""},{"$f":"IF(MY80<\"\",(MY73-MY80)/MY73,\"\")","v":""},{"$f":"IF(MZ80<\"\",(MZ73-MZ80)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP81:OD81)>0.01,AVERAGE(NP81:OD81),\"\")","v":""},{"$f":"IF(NP80<\"\",(NP73-NP80)/NP73,\"\")","v":""},{"$f":"IF(NQ80<\"\",(NQ73-NQ80)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$9>0,'Setup Page'!$M$9,\"\")","v":""},{"$f":"IF(AND(LEN(H83)>0,LEN(BS83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$10+BS83*'Setup Page'!$D$10+CJ83*'Setup Page'!$E$10,IF(AND(LEN(H83)>0,LEN(BS83)>0),H83*'Setup Page'!$C$13+BS83*'Setup Page'!$D$13,IF(AND(LEN(H83)>0,LEN(CJ83)>0),H83*'Setup Page'!$C$16+CJ83*'Setup Page'!$D$16,IF(LEN(H83)>0,H83,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA83)>0,LEN(FL83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$10+FL83*'Setup Page'!$D$10+GC83*'Setup Page'!$E$10,IF(AND(LEN(DA83)>0,LEN(FL83)>0),DA83*'Setup Page'!$C$13+FL83*'Setup Page'!$D$13,IF(AND(LEN(DA83)>0,LEN(GC83)>0),DA83*'Setup Page'!$C$16+GC83*'Setup Page'!$D$16,IF(LEN(DA83)>0,DA83,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT83)>0,LEN(JE83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$10+JE83*'Setup Page'!$D$10+JV83*'Setup Page'!$E$10,IF(AND(LEN(GT83)>0,LEN(JE83)>0),GT83*'Setup Page'!$C$13+JE83*'Setup Page'!$D$13,IF(AND(LEN(GT83)>0,LEN(JV83)>0),GT83*'Setup Page'!$C$16+JV83*'Setup Page'!$D$16,IF(LEN(GT83)>0,GT83,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM83)>0,LEN(MX83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$10+MX83*'Setup Page'!$D$10+NO83*'Setup Page'!$E$10,IF(AND(LEN(KM83)>0,LEN(MX83)>0),KM83*'Setup Page'!$C$13+MX83*'Setup Page'!$D$13,IF(AND(LEN(KM83)>0,LEN(NO83)>0),KM83*'Setup Page'!$C$16+NO83*'Setup Page'!$D$16,IF(LEN(KM83)>0,KM83,\"\"))))","v":""},{"$f":"IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$10+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$10+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$E$10,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(BS83,FL83,JE83,MX83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$13+AVERAGE(BT83:CH83,FM83:GA83,JF83:JT83,MY83:NM83)*'Setup Page'!$D$13,IF(AND(SUM(H83,DA83,GT83,KM83)>0,SUM(CJ83,GC83,JV83,NO83)>0),AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83)*'Setup Page'!$C$16+AVERAGE(CK83:CY83,GD83:GR83,JW83:KK83,NP83:OD83)*'Setup Page'!$D$16,IF(SUM(H83,DA83,GT83,KM83)>0,AVERAGE(J83:BQ83,DC83:FJ83,GV83:JC83,KO83:MV83),\"\"))))","v":""},{"$f":"IF(A82=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G82","v":"EMPTY"},{"$f":"IF(SUM(J83:BQ83)>0.01,AVERAGE(J83:BQ83),\"\")","v":""},"Percent",{"$f":"IF(J82<\"\",(J73-J82)/J73,\"\")","v":""},{"$f":"IF(K82<\"\",(K73-K82)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT83:CH83)>0.01,AVERAGE(BT83:CH83),\"\")","v":""},{"$f":"IF(BT82<\"\",(BT73-BT82)/BT73,\"\")","v":""},{"$f":"IF(BU82<\"\",(BU73-BU82)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK83:CY83)>0.01,AVERAGE(CK83:CY83),\"\")","v":""},{"$f":"IF(CK82<\"\",(CK73-CK82)/CK73,\"\")","v":""},{"$f":"IF(CL82<\"\",(CL73-CL82)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC83:FJ83)>0.01,AVERAGE(DC83:FJ83),\"\")","v":""},"Percent",{"$f":"IF(DC82<\"\",(DC73-DC82)/DC73,\"\")","v":""},{"$f":"IF(DD82<\"\",(DD73-DD82)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM83:GA83)>0.01,AVERAGE(FM83:GA83),\"\")","v":""},{"$f":"IF(FM82<\"\",(FM73-FM82)/FM73,\"\")","v":""},{"$f":"IF(FN82<\"\",(FN73-FN82)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD83:GR83)>0.01,AVERAGE(GD83:GR83),\"\")","v":""},{"$f":"IF(GD82<\"\",(GD73-GD82)/GD73,\"\")","v":""},{"$f":"IF(GE82<\"\",(GE73-GE82)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV83:JC83)>0.01,AVERAGE(GV83:JC83),\"\")","v":""},"Percent",{"$f":"IF(GV82<\"\",(GV73-GV82)/GV73,\"\")","v":""},{"$f":"IF(GW82<\"\",(GW73-GW82)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF83:JT83)>0.01,AVERAGE(JF83:JT83),\"\")","v":""},{"$f":"IF(JF82<\"\",(JF73-JF82)/JF73,\"\")","v":""},{"$f":"IF(JG82<\"\",(JG73-JG82)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW83:KK83)>0.01,AVERAGE(JW83:KK83),\"\")","v":""},{"$f":"IF(JW82<\"\",(JW73-JW82)/JW73,\"\")","v":""},{"$f":"IF(JX82<\"\",(JX73-JX82)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO83:MV83)>0.01,AVERAGE(KO83:MV83),\"\")","v":""},"Percent",{"$f":"IF(KO82<\"\",(KO73-KO82)/KO73,\"\")","v":""},{"$f":"IF(KP82<\"\",(KP73-KP82)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY83:NM83)>0.01,AVERAGE(MY83:NM83),\"\")","v":""},{"$f":"IF(MY82<\"\",(MY73-MY82)/MY73,\"\")","v":""},{"$f":"IF(MZ82<\"\",(MZ73-MZ82)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP83:OD83)>0.01,AVERAGE(NP83:OD83),\"\")","v":""},{"$f":"IF(NP82<\"\",(NP73-NP82)/NP73,\"\")","v":""},{"$f":"IF(NQ82<\"\",(NQ73-NQ82)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$10>0,'Setup Page'!$M$10,\"\")","v":""},{"$f":"IF(AND(LEN(H85)>0,LEN(BS85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$10+BS85*'Setup Page'!$D$10+CJ85*'Setup Page'!$E$10,IF(AND(LEN(H85)>0,LEN(BS85)>0),H85*'Setup Page'!$C$13+BS85*'Setup Page'!$D$13,IF(AND(LEN(H85)>0,LEN(CJ85)>0),H85*'Setup Page'!$C$16+CJ85*'Setup Page'!$D$16,IF(LEN(H85)>0,H85,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA85)>0,LEN(FL85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$10+FL85*'Setup Page'!$D$10+GC85*'Setup Page'!$E$10,IF(AND(LEN(DA85)>0,LEN(FL85)>0),DA85*'Setup Page'!$C$13+FL85*'Setup Page'!$D$13,IF(AND(LEN(DA85)>0,LEN(GC85)>0),DA85*'Setup Page'!$C$16+GC85*'Setup Page'!$D$16,IF(LEN(DA85)>0,DA85,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT85)>0,LEN(JE85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$10+JE85*'Setup Page'!$D$10+JV85*'Setup Page'!$E$10,IF(AND(LEN(GT85)>0,LEN(JE85)>0),GT85*'Setup Page'!$C$13+JE85*'Setup Page'!$D$13,IF(AND(LEN(GT85)>0,LEN(JV85)>0),GT85*'Setup Page'!$C$16+JV85*'Setup Page'!$D$16,IF(LEN(GT85)>0,GT85,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM85)>0,LEN(MX85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$10+MX85*'Setup Page'!$D$10+NO85*'Setup Page'!$E$10,IF(AND(LEN(KM85)>0,LEN(MX85)>0),KM85*'Setup Page'!$C$13+MX85*'Setup Page'!$D$13,IF(AND(LEN(KM85)>0,LEN(NO85)>0),KM85*'Setup Page'!$C$16+NO85*'Setup Page'!$D$16,IF(LEN(KM85)>0,KM85,\"\"))))","v":""},{"$f":"IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$10+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$10+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$E$10,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(BS85,FL85,JE85,MX85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$13+AVERAGE(BT85:CH85,FM85:GA85,JF85:JT85,MY85:NM85)*'Setup Page'!$D$13,IF(AND(SUM(H85,DA85,GT85,KM85)>0,SUM(CJ85,GC85,JV85,NO85)>0),AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85)*'Setup Page'!$C$16+AVERAGE(CK85:CY85,GD85:GR85,JW85:KK85,NP85:OD85)*'Setup Page'!$D$16,IF(SUM(H85,DA85,GT85,KM85)>0,AVERAGE(J85:BQ85,DC85:FJ85,GV85:JC85,KO85:MV85),\"\"))))","v":""},{"$f":"IF(A84=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G84","v":"EMPTY"},{"$f":"IF(SUM(J85:BQ85)>0.01,AVERAGE(J85:BQ85),\"\")","v":""},"Percent",{"$f":"IF(J84<\"\",(J73-J84)/J73,\"\")","v":""},{"$f":"IF(K84<\"\",(K73-K84)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT85:CH85)>0.01,AVERAGE(BT85:CH85),\"\")","v":""},{"$f":"IF(BT84<\"\",(BT73-BT84)/BT73,\"\")","v":""},{"$f":"IF(BU84<\"\",(BU73-BU84)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK85:CY85)>0.01,AVERAGE(CK85:CY85),\"\")","v":""},{"$f":"IF(CK84<\"\",(CK73-CK84)/CK73,\"\")","v":""},{"$f":"IF(CL84<\"\",(CL73-CL84)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC85:FJ85)>0.01,AVERAGE(DC85:FJ85),\"\")","v":""},"Percent",{"$f":"IF(DC84<\"\",(DC73-DC84)/DC73,\"\")","v":""},{"$f":"IF(DD84<\"\",(DD73-DD84)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM85:GA85)>0.01,AVERAGE(FM85:GA85),\"\")","v":""},{"$f":"IF(FM84<\"\",(FM73-FM84)/FM73,\"\")","v":""},{"$f":"IF(FN84<\"\",(FN73-FN84)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD85:GR85)>0.01,AVERAGE(GD85:GR85),\"\")","v":""},{"$f":"IF(GD84<\"\",(GD73-GD84)/GD73,\"\")","v":""},{"$f":"IF(GE84<\"\",(GE73-GE84)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV85:JC85)>0.01,AVERAGE(GV85:JC85),\"\")","v":""},"Percent",{"$f":"IF(GV84<\"\",(GV73-GV84)/GV73,\"\")","v":""},{"$f":"IF(GW84<\"\",(GW73-GW84)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF85:JT85)>0.01,AVERAGE(JF85:JT85),\"\")","v":""},{"$f":"IF(JF84<\"\",(JF73-JF84)/JF73,\"\")","v":""},{"$f":"IF(JG84<\"\",(JG73-JG84)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW85:KK85)>0.01,AVERAGE(JW85:KK85),\"\")","v":""},{"$f":"IF(JW84<\"\",(JW73-JW84)/JW73,\"\")","v":""},{"$f":"IF(JX84<\"\",(JX73-JX84)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO85:MV85)>0.01,AVERAGE(KO85:MV85),\"\")","v":""},"Percent",{"$f":"IF(KO84<\"\",(KO73-KO84)/KO73,\"\")","v":""},{"$f":"IF(KP84<\"\",(KP73-KP84)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY85:NM85)>0.01,AVERAGE(MY85:NM85),\"\")","v":""},{"$f":"IF(MY84<\"\",(MY73-MY84)/MY73,\"\")","v":""},{"$f":"IF(MZ84<\"\",(MZ73-MZ84)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP85:OD85)>0.01,AVERAGE(NP85:OD85),\"\")","v":""},{"$f":"IF(NP84<\"\",(NP73-NP84)/NP73,\"\")","v":""},{"$f":"IF(NQ84<\"\",(NQ73-NQ84)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$11>0,'Setup Page'!$M$11,\"\")","v":""},{"$f":"IF(AND(LEN(H87)>0,LEN(BS87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$10+BS87*'Setup Page'!$D$10+CJ87*'Setup Page'!$E$10,IF(AND(LEN(H87)>0,LEN(BS87)>0),H87*'Setup Page'!$C$13+BS87*'Setup Page'!$D$13,IF(AND(LEN(H87)>0,LEN(CJ87)>0),H87*'Setup Page'!$C$16+CJ87*'Setup Page'!$D$16,IF(LEN(H87)>0,H87,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA87)>0,LEN(FL87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$10+FL87*'Setup Page'!$D$10+GC87*'Setup Page'!$E$10,IF(AND(LEN(DA87)>0,LEN(FL87)>0),DA87*'Setup Page'!$C$13+FL87*'Setup Page'!$D$13,IF(AND(LEN(DA87)>0,LEN(GC87)>0),DA87*'Setup Page'!$C$16+GC87*'Setup Page'!$D$16,IF(LEN(DA87)>0,DA87,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT87)>0,LEN(JE87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$10+JE87*'Setup Page'!$D$10+JV87*'Setup Page'!$E$10,IF(AND(LEN(GT87)>0,LEN(JE87)>0),GT87*'Setup Page'!$C$13+JE87*'Setup Page'!$D$13,IF(AND(LEN(GT87)>0,LEN(JV87)>0),GT87*'Setup Page'!$C$16+JV87*'Setup Page'!$D$16,IF(LEN(GT87)>0,GT87,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM87)>0,LEN(MX87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$10+MX87*'Setup Page'!$D$10+NO87*'Setup Page'!$E$10,IF(AND(LEN(KM87)>0,LEN(MX87)>0),KM87*'Setup Page'!$C$13+MX87*'Setup Page'!$D$13,IF(AND(LEN(KM87)>0,LEN(NO87)>0),KM87*'Setup Page'!$C$16+NO87*'Setup Page'!$D$16,IF(LEN(KM87)>0,KM87,\"\"))))","v":""},{"$f":"IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$10+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$10+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$E$10,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(BS87,FL87,JE87,MX87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$13+AVERAGE(BT87:CH87,FM87:GA87,JF87:JT87,MY87:NM87)*'Setup Page'!$D$13,IF(AND(SUM(H87,DA87,GT87,KM87)>0,SUM(CJ87,GC87,JV87,NO87)>0),AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87)*'Setup Page'!$C$16+AVERAGE(CK87:CY87,GD87:GR87,JW87:KK87,NP87:OD87)*'Setup Page'!$D$16,IF(SUM(H87,DA87,GT87,KM87)>0,AVERAGE(J87:BQ87,DC87:FJ87,GV87:JC87,KO87:MV87),\"\"))))","v":""},{"$f":"IF(A86=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G86","v":"EMPTY"},{"$f":"IF(SUM(J87:BQ87)>0.01,AVERAGE(J87:BQ87),\"\")","v":""},"Percent",{"$f":"IF(J86<\"\",(J73-J86)/J73,\"\")","v":""},{"$f":"IF(K86<\"\",(K73-K86)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT87:CH87)>0.01,AVERAGE(BT87:CH87),\"\")","v":""},{"$f":"IF(BT86<\"\",(BT73-BT86)/BT73,\"\")","v":""},{"$f":"IF(BU86<\"\",(BU73-BU86)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK87:CY87)>0.01,AVERAGE(CK87:CY87),\"\")","v":""},{"$f":"IF(CK86<\"\",(CK73-CK86)/CK73,\"\")","v":""},{"$f":"IF(CL86<\"\",(CL73-CL86)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC87:FJ87)>0.01,AVERAGE(DC87:FJ87),\"\")","v":""},"Percent",{"$f":"IF(DC86<\"\",(DC73-DC86)/DC73,\"\")","v":""},{"$f":"IF(DD86<\"\",(DD73-DD86)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM87:GA87)>0.01,AVERAGE(FM87:GA87),\"\")","v":""},{"$f":"IF(FM86<\"\",(FM73-FM86)/FM73,\"\")","v":""},{"$f":"IF(FN86<\"\",(FN73-FN86)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD87:GR87)>0.01,AVERAGE(GD87:GR87),\"\")","v":""},{"$f":"IF(GD86<\"\",(GD73-GD86)/GD73,\"\")","v":""},{"$f":"IF(GE86<\"\",(GE73-GE86)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV87:JC87)>0.01,AVERAGE(GV87:JC87),\"\")","v":""},"Percent",{"$f":"IF(GV86<\"\",(GV73-GV86)/GV73,\"\")","v":""},{"$f":"IF(GW86<\"\",(GW73-GW86)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF87:JT87)>0.01,AVERAGE(JF87:JT87),\"\")","v":""},{"$f":"IF(JF86<\"\",(JF73-JF86)/JF73,\"\")","v":""},{"$f":"IF(JG86<\"\",(JG73-JG86)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW87:KK87)>0.01,AVERAGE(JW87:KK87),\"\")","v":""},{"$f":"IF(JW86<\"\",(JW73-JW86)/JW73,\"\")","v":""},{"$f":"IF(JX86<\"\",(JX73-JX86)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO87:MV87)>0.01,AVERAGE(KO87:MV87),\"\")","v":""},"Percent",{"$f":"IF(KO86<\"\",(KO73-KO86)/KO73,\"\")","v":""},{"$f":"IF(KP86<\"\",(KP73-KP86)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY87:NM87)>0.01,AVERAGE(MY87:NM87),\"\")","v":""},{"$f":"IF(MY86<\"\",(MY73-MY86)/MY73,\"\")","v":""},{"$f":"IF(MZ86<\"\",(MZ73-MZ86)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP87:OD87)>0.01,AVERAGE(NP87:OD87),\"\")","v":""},{"$f":"IF(NP86<\"\",(NP73-NP86)/NP73,\"\")","v":""},{"$f":"IF(NQ86<\"\",(NQ73-NQ86)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$12>0,'Setup Page'!$M$12,\"\")","v":""},{"$f":"IF(AND(LEN(H89)>0,LEN(BS89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$10+BS89*'Setup Page'!$D$10+CJ89*'Setup Page'!$E$10,IF(AND(LEN(H89)>0,LEN(BS89)>0),H89*'Setup Page'!$C$13+BS89*'Setup Page'!$D$13,IF(AND(LEN(H89)>0,LEN(CJ89)>0),H89*'Setup Page'!$C$16+CJ89*'Setup Page'!$D$16,IF(LEN(H89)>0,H89,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA89)>0,LEN(FL89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$10+FL89*'Setup Page'!$D$10+GC89*'Setup Page'!$E$10,IF(AND(LEN(DA89)>0,LEN(FL89)>0),DA89*'Setup Page'!$C$13+FL89*'Setup Page'!$D$13,IF(AND(LEN(DA89)>0,LEN(GC89)>0),DA89*'Setup Page'!$C$16+GC89*'Setup Page'!$D$16,IF(LEN(DA89)>0,DA89,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT89)>0,LEN(JE89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$10+JE89*'Setup Page'!$D$10+JV89*'Setup Page'!$E$10,IF(AND(LEN(GT89)>0,LEN(JE89)>0),GT89*'Setup Page'!$C$13+JE89*'Setup Page'!$D$13,IF(AND(LEN(GT89)>0,LEN(JV89)>0),GT89*'Setup Page'!$C$16+JV89*'Setup Page'!$D$16,IF(LEN(GT89)>0,GT89,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM89)>0,LEN(MX89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$10+MX89*'Setup Page'!$D$10+NO89*'Setup Page'!$E$10,IF(AND(LEN(KM89)>0,LEN(MX89)>0),KM89*'Setup Page'!$C$13+MX89*'Setup Page'!$D$13,IF(AND(LEN(KM89)>0,LEN(NO89)>0),KM89*'Setup Page'!$C$16+NO89*'Setup Page'!$D$16,IF(LEN(KM89)>0,KM89,\"\"))))","v":""},{"$f":"IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$10+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$10+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$E$10,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(BS89,FL89,JE89,MX89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$13+AVERAGE(BT89:CH89,FM89:GA89,JF89:JT89,MY89:NM89)*'Setup Page'!$D$13,IF(AND(SUM(H89,DA89,GT89,KM89)>0,SUM(CJ89,GC89,JV89,NO89)>0),AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89)*'Setup Page'!$C$16+AVERAGE(CK89:CY89,GD89:GR89,JW89:KK89,NP89:OD89)*'Setup Page'!$D$16,IF(SUM(H89,DA89,GT89,KM89)>0,AVERAGE(J89:BQ89,DC89:FJ89,GV89:JC89,KO89:MV89),\"\"))))","v":""},{"$f":"IF(A88=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G88","v":"EMPTY"},{"$f":"IF(SUM(J89:BQ89)>0.01,AVERAGE(J89:BQ89),\"\")","v":""},"Percent",{"$f":"IF(J88<\"\",(J73-J88)/J73,\"\")","v":""},{"$f":"IF(K88<\"\",(K73-K88)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT89:CH89)>0.01,AVERAGE(BT89:CH89),\"\")","v":""},{"$f":"IF(BT88<\"\",(BT73-BT88)/BT73,\"\")","v":""},{"$f":"IF(BU88<\"\",(BU73-BU88)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK89:CY89)>0.01,AVERAGE(CK89:CY89),\"\")","v":""},{"$f":"IF(CK88<\"\",(CK73-CK88)/CK73,\"\")","v":""},{"$f":"IF(CL88<\"\",(CL73-CL88)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC89:FJ89)>0.01,AVERAGE(DC89:FJ89),\"\")","v":""},"Percent",{"$f":"IF(DC88<\"\",(DC73-DC88)/DC73,\"\")","v":""},{"$f":"IF(DD88<\"\",(DD73-DD88)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM89:GA89)>0.01,AVERAGE(FM89:GA89),\"\")","v":""},{"$f":"IF(FM88<\"\",(FM73-FM88)/FM73,\"\")","v":""},{"$f":"IF(FN88<\"\",(FN73-FN88)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD89:GR89)>0.01,AVERAGE(GD89:GR89),\"\")","v":""},{"$f":"IF(GD88<\"\",(GD73-GD88)/GD73,\"\")","v":""},{"$f":"IF(GE88<\"\",(GE73-GE88)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV89:JC89)>0.01,AVERAGE(GV89:JC89),\"\")","v":""},"Percent",{"$f":"IF(GV88<\"\",(GV73-GV88)/GV73,\"\")","v":""},{"$f":"IF(GW88<\"\",(GW73-GW88)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF89:JT89)>0.01,AVERAGE(JF89:JT89),\"\")","v":""},{"$f":"IF(JF88<\"\",(JF73-JF88)/JF73,\"\")","v":""},{"$f":"IF(JG88<\"\",(JG73-JG88)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW89:KK89)>0.01,AVERAGE(JW89:KK89),\"\")","v":""},{"$f":"IF(JW88<\"\",(JW73-JW88)/JW73,\"\")","v":""},{"$f":"IF(JX88<\"\",(JX73-JX88)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO89:MV89)>0.01,AVERAGE(KO89:MV89),\"\")","v":""},"Percent",{"$f":"IF(KO88<\"\",(KO73-KO88)/KO73,\"\")","v":""},{"$f":"IF(KP88<\"\",(KP73-KP88)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY89:NM89)>0.01,AVERAGE(MY89:NM89),\"\")","v":""},{"$f":"IF(MY88<\"\",(MY73-MY88)/MY73,\"\")","v":""},{"$f":"IF(MZ88<\"\",(MZ73-MZ88)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP89:OD89)>0.01,AVERAGE(NP89:OD89),\"\")","v":""},{"$f":"IF(NP88<\"\",(NP73-NP88)/NP73,\"\")","v":""},{"$f":"IF(NQ88<\"\",(NQ73-NQ88)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$13>0,'Setup Page'!$M$13,\"\")","v":""},{"$f":"IF(AND(LEN(H91)>0,LEN(BS91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$10+BS91*'Setup Page'!$D$10+CJ91*'Setup Page'!$E$10,IF(AND(LEN(H91)>0,LEN(BS91)>0),H91*'Setup Page'!$C$13+BS91*'Setup Page'!$D$13,IF(AND(LEN(H91)>0,LEN(CJ91)>0),H91*'Setup Page'!$C$16+CJ91*'Setup Page'!$D$16,IF(LEN(H91)>0,H91,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA91)>0,LEN(FL91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$10+FL91*'Setup Page'!$D$10+GC91*'Setup Page'!$E$10,IF(AND(LEN(DA91)>0,LEN(FL91)>0),DA91*'Setup Page'!$C$13+FL91*'Setup Page'!$D$13,IF(AND(LEN(DA91)>0,LEN(GC91)>0),DA91*'Setup Page'!$C$16+GC91*'Setup Page'!$D$16,IF(LEN(DA91)>0,DA91,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT91)>0,LEN(JE91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$10+JE91*'Setup Page'!$D$10+JV91*'Setup Page'!$E$10,IF(AND(LEN(GT91)>0,LEN(JE91)>0),GT91*'Setup Page'!$C$13+JE91*'Setup Page'!$D$13,IF(AND(LEN(GT91)>0,LEN(JV91)>0),GT91*'Setup Page'!$C$16+JV91*'Setup Page'!$D$16,IF(LEN(GT91)>0,GT91,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM91)>0,LEN(MX91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$10+MX91*'Setup Page'!$D$10+NO91*'Setup Page'!$E$10,IF(AND(LEN(KM91)>0,LEN(MX91)>0),KM91*'Setup Page'!$C$13+MX91*'Setup Page'!$D$13,IF(AND(LEN(KM91)>0,LEN(NO91)>0),KM91*'Setup Page'!$C$16+NO91*'Setup Page'!$D$16,IF(LEN(KM91)>0,KM91,\"\"))))","v":""},{"$f":"IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$10+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$10+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$E$10,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(BS91,FL91,JE91,MX91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$13+AVERAGE(BT91:CH91,FM91:GA91,JF91:JT91,MY91:NM91)*'Setup Page'!$D$13,IF(AND(SUM(H91,DA91,GT91,KM91)>0,SUM(CJ91,GC91,JV91,NO91)>0),AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91)*'Setup Page'!$C$16+AVERAGE(CK91:CY91,GD91:GR91,JW91:KK91,NP91:OD91)*'Setup Page'!$D$16,IF(SUM(H91,DA91,GT91,KM91)>0,AVERAGE(J91:BQ91,DC91:FJ91,GV91:JC91,KO91:MV91),\"\"))))","v":""},{"$f":"IF(A90=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G90","v":"EMPTY"},{"$f":"IF(SUM(J91:BQ91)>0.01,AVERAGE(J91:BQ91),\"\")","v":""},"Percent",{"$f":"IF(J90<\"\",(J73-J90)/J73,\"\")","v":""},{"$f":"IF(K90<\"\",(K73-K90)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT91:CH91)>0.01,AVERAGE(BT91:CH91),\"\")","v":""},{"$f":"IF(BT90<\"\",(BT73-BT90)/BT73,\"\")","v":""},{"$f":"IF(BU90<\"\",(BU73-BU90)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK91:CY91)>0.01,AVERAGE(CK91:CY91),\"\")","v":""},{"$f":"IF(CK90<\"\",(CK73-CK90)/CK73,\"\")","v":""},{"$f":"IF(CL90<\"\",(CL73-CL90)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC91:FJ91)>0.01,AVERAGE(DC91:FJ91),\"\")","v":""},"Percent",{"$f":"IF(DC90<\"\",(DC73-DC90)/DC73,\"\")","v":""},{"$f":"IF(DD90<\"\",(DD73-DD90)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM91:GA91)>0.01,AVERAGE(FM91:GA91),\"\")","v":""},{"$f":"IF(FM90<\"\",(FM73-FM90)/FM73,\"\")","v":""},{"$f":"IF(FN90<\"\",(FN73-FN90)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD91:GR91)>0.01,AVERAGE(GD91:GR91),\"\")","v":""},{"$f":"IF(GD90<\"\",(GD73-GD90)/GD73,\"\")","v":""},{"$f":"IF(GE90<\"\",(GE73-GE90)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV91:JC91)>0.01,AVERAGE(GV91:JC91),\"\")","v":""},"Percent",{"$f":"IF(GV90<\"\",(GV73-GV90)/GV73,\"\")","v":""},{"$f":"IF(GW90<\"\",(GW73-GW90)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF91:JT91)>0.01,AVERAGE(JF91:JT91),\"\")","v":""},{"$f":"IF(JF90<\"\",(JF73-JF90)/JF73,\"\")","v":""},{"$f":"IF(JG90<\"\",(JG73-JG90)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW91:KK91)>0.01,AVERAGE(JW91:KK91),\"\")","v":""},{"$f":"IF(JW90<\"\",(JW73-JW90)/JW73,\"\")","v":""},{"$f":"IF(JX90<\"\",(JX73-JX90)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO91:MV91)>0.01,AVERAGE(KO91:MV91),\"\")","v":""},"Percent",{"$f":"IF(KO90<\"\",(KO73-KO90)/KO73,\"\")","v":""},{"$f":"IF(KP90<\"\",(KP73-KP90)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY91:NM91)>0.01,AVERAGE(MY91:NM91),\"\")","v":""},{"$f":"IF(MY90<\"\",(MY73-MY90)/MY73,\"\")","v":""},{"$f":"IF(MZ90<\"\",(MZ73-MZ90)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP91:OD91)>0.01,AVERAGE(NP91:OD91),\"\")","v":""},{"$f":"IF(NP90<\"\",(NP73-NP90)/NP73,\"\")","v":""},{"$f":"IF(NQ90<\"\",(NQ73-NQ90)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$14>0,'Setup Page'!$M$14,\"\")","v":""},{"$f":"IF(AND(LEN(H93)>0,LEN(BS93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$10+BS93*'Setup Page'!$D$10+CJ93*'Setup Page'!$E$10,IF(AND(LEN(H93)>0,LEN(BS93)>0),H93*'Setup Page'!$C$13+BS93*'Setup Page'!$D$13,IF(AND(LEN(H93)>0,LEN(CJ93)>0),H93*'Setup Page'!$C$16+CJ93*'Setup Page'!$D$16,IF(LEN(H93)>0,H93,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA93)>0,LEN(FL93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$10+FL93*'Setup Page'!$D$10+GC93*'Setup Page'!$E$10,IF(AND(LEN(DA93)>0,LEN(FL93)>0),DA93*'Setup Page'!$C$13+FL93*'Setup Page'!$D$13,IF(AND(LEN(DA93)>0,LEN(GC93)>0),DA93*'Setup Page'!$C$16+GC93*'Setup Page'!$D$16,IF(LEN(DA93)>0,DA93,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT93)>0,LEN(JE93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$10+JE93*'Setup Page'!$D$10+JV93*'Setup Page'!$E$10,IF(AND(LEN(GT93)>0,LEN(JE93)>0),GT93*'Setup Page'!$C$13+JE93*'Setup Page'!$D$13,IF(AND(LEN(GT93)>0,LEN(JV93)>0),GT93*'Setup Page'!$C$16+JV93*'Setup Page'!$D$16,IF(LEN(GT93)>0,GT93,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM93)>0,LEN(MX93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$10+MX93*'Setup Page'!$D$10+NO93*'Setup Page'!$E$10,IF(AND(LEN(KM93)>0,LEN(MX93)>0),KM93*'Setup Page'!$C$13+MX93*'Setup Page'!$D$13,IF(AND(LEN(KM93)>0,LEN(NO93)>0),KM93*'Setup Page'!$C$16+NO93*'Setup Page'!$D$16,IF(LEN(KM93)>0,KM93,\"\"))))","v":""},{"$f":"IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$10+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$10+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$E$10,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(BS93,FL93,JE93,MX93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$13+AVERAGE(BT93:CH93,FM93:GA93,JF93:JT93,MY93:NM93)*'Setup Page'!$D$13,IF(AND(SUM(H93,DA93,GT93,KM93)>0,SUM(CJ93,GC93,JV93,NO93)>0),AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93)*'Setup Page'!$C$16+AVERAGE(CK93:CY93,GD93:GR93,JW93:KK93,NP93:OD93)*'Setup Page'!$D$16,IF(SUM(H93,DA93,GT93,KM93)>0,AVERAGE(J93:BQ93,DC93:FJ93,GV93:JC93,KO93:MV93),\"\"))))","v":""},{"$f":"IF(A92=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G92","v":"EMPTY"},{"$f":"IF(SUM(J93:BQ93)>0.01,AVERAGE(J93:BQ93),\"\")","v":""},"Percent",{"$f":"IF(J92<\"\",(J73-J92)/J73,\"\")","v":""},{"$f":"IF(K92<\"\",(K73-K92)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT93:CH93)>0.01,AVERAGE(BT93:CH93),\"\")","v":""},{"$f":"IF(BT92<\"\",(BT73-BT92)/BT73,\"\")","v":""},{"$f":"IF(BU92<\"\",(BU73-BU92)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK93:CY93)>0.01,AVERAGE(CK93:CY93),\"\")","v":""},{"$f":"IF(CK92<\"\",(CK73-CK92)/CK73,\"\")","v":""},{"$f":"IF(CL92<\"\",(CL73-CL92)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC93:FJ93)>0.01,AVERAGE(DC93:FJ93),\"\")","v":""},"Percent",{"$f":"IF(DC92<\"\",(DC73-DC92)/DC73,\"\")","v":""},{"$f":"IF(DD92<\"\",(DD73-DD92)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM93:GA93)>0.01,AVERAGE(FM93:GA93),\"\")","v":""},{"$f":"IF(FM92<\"\",(FM73-FM92)/FM73,\"\")","v":""},{"$f":"IF(FN92<\"\",(FN73-FN92)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD93:GR93)>0.01,AVERAGE(GD93:GR93),\"\")","v":""},{"$f":"IF(GD92<\"\",(GD73-GD92)/GD73,\"\")","v":""},{"$f":"IF(GE92<\"\",(GE73-GE92)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV93:JC93)>0.01,AVERAGE(GV93:JC93),\"\")","v":""},"Percent",{"$f":"IF(GV92<\"\",(GV73-GV92)/GV73,\"\")","v":""},{"$f":"IF(GW92<\"\",(GW73-GW92)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF93:JT93)>0.01,AVERAGE(JF93:JT93),\"\")","v":""},{"$f":"IF(JF92<\"\",(JF73-JF92)/JF73,\"\")","v":""},{"$f":"IF(JG92<\"\",(JG73-JG92)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW93:KK93)>0.01,AVERAGE(JW93:KK93),\"\")","v":""},{"$f":"IF(JW92<\"\",(JW73-JW92)/JW73,\"\")","v":""},{"$f":"IF(JX92<\"\",(JX73-JX92)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO93:MV93)>0.01,AVERAGE(KO93:MV93),\"\")","v":""},"Percent",{"$f":"IF(KO92<\"\",(KO73-KO92)/KO73,\"\")","v":""},{"$f":"IF(KP92<\"\",(KP73-KP92)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY93:NM93)>0.01,AVERAGE(MY93:NM93),\"\")","v":""},{"$f":"IF(MY92<\"\",(MY73-MY92)/MY73,\"\")","v":""},{"$f":"IF(MZ92<\"\",(MZ73-MZ92)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP93:OD93)>0.01,AVERAGE(NP93:OD93),\"\")","v":""},{"$f":"IF(NP92<\"\",(NP73-NP92)/NP73,\"\")","v":""},{"$f":"IF(NQ92<\"\",(NQ73-NQ92)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$15>0,'Setup Page'!$M$15,\"\")","v":""},{"$f":"IF(AND(LEN(H95)>0,LEN(BS95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$10+BS95*'Setup Page'!$D$10+CJ95*'Setup Page'!$E$10,IF(AND(LEN(H95)>0,LEN(BS95)>0),H95*'Setup Page'!$C$13+BS95*'Setup Page'!$D$13,IF(AND(LEN(H95)>0,LEN(CJ95)>0),H95*'Setup Page'!$C$16+CJ95*'Setup Page'!$D$16,IF(LEN(H95)>0,H95,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA95)>0,LEN(FL95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$10+FL95*'Setup Page'!$D$10+GC95*'Setup Page'!$E$10,IF(AND(LEN(DA95)>0,LEN(FL95)>0),DA95*'Setup Page'!$C$13+FL95*'Setup Page'!$D$13,IF(AND(LEN(DA95)>0,LEN(GC95)>0),DA95*'Setup Page'!$C$16+GC95*'Setup Page'!$D$16,IF(LEN(DA95)>0,DA95,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT95)>0,LEN(JE95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$10+JE95*'Setup Page'!$D$10+JV95*'Setup Page'!$E$10,IF(AND(LEN(GT95)>0,LEN(JE95)>0),GT95*'Setup Page'!$C$13+JE95*'Setup Page'!$D$13,IF(AND(LEN(GT95)>0,LEN(JV95)>0),GT95*'Setup Page'!$C$16+JV95*'Setup Page'!$D$16,IF(LEN(GT95)>0,GT95,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM95)>0,LEN(MX95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$10+MX95*'Setup Page'!$D$10+NO95*'Setup Page'!$E$10,IF(AND(LEN(KM95)>0,LEN(MX95)>0),KM95*'Setup Page'!$C$13+MX95*'Setup Page'!$D$13,IF(AND(LEN(KM95)>0,LEN(NO95)>0),KM95*'Setup Page'!$C$16+NO95*'Setup Page'!$D$16,IF(LEN(KM95)>0,KM95,\"\"))))","v":""},{"$f":"IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$10+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$10+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$E$10,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(BS95,FL95,JE95,MX95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$13+AVERAGE(BT95:CH95,FM95:GA95,JF95:JT95,MY95:NM95)*'Setup Page'!$D$13,IF(AND(SUM(H95,DA95,GT95,KM95)>0,SUM(CJ95,GC95,JV95,NO95)>0),AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95)*'Setup Page'!$C$16+AVERAGE(CK95:CY95,GD95:GR95,JW95:KK95,NP95:OD95)*'Setup Page'!$D$16,IF(SUM(H95,DA95,GT95,KM95)>0,AVERAGE(J95:BQ95,DC95:FJ95,GV95:JC95,KO95:MV95),\"\"))))","v":""},{"$f":"IF(A94=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G94","v":"EMPTY"},{"$f":"IF(SUM(J95:BQ95)>0.01,AVERAGE(J95:BQ95),\"\")","v":""},"Percent",{"$f":"IF(J94<\"\",(J73-J94)/J73,\"\")","v":""},{"$f":"IF(K94<\"\",(K73-K94)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT95:CH95)>0.01,AVERAGE(BT95:CH95),\"\")","v":""},{"$f":"IF(BT94<\"\",(BT73-BT94)/BT73,\"\")","v":""},{"$f":"IF(BU94<\"\",(BU73-BU94)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK95:CY95)>0.01,AVERAGE(CK95:CY95),\"\")","v":""},{"$f":"IF(CK94<\"\",(CK73-CK94)/CK73,\"\")","v":""},{"$f":"IF(CL94<\"\",(CL73-CL94)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC95:FJ95)>0.01,AVERAGE(DC95:FJ95),\"\")","v":""},"Percent",{"$f":"IF(DC94<\"\",(DC73-DC94)/DC73,\"\")","v":""},{"$f":"IF(DD94<\"\",(DD73-DD94)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM95:GA95)>0.01,AVERAGE(FM95:GA95),\"\")","v":""},{"$f":"IF(FM94<\"\",(FM73-FM94)/FM73,\"\")","v":""},{"$f":"IF(FN94<\"\",(FN73-FN94)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD95:GR95)>0.01,AVERAGE(GD95:GR95),\"\")","v":""},{"$f":"IF(GD94<\"\",(GD73-GD94)/GD73,\"\")","v":""},{"$f":"IF(GE94<\"\",(GE73-GE94)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV95:JC95)>0.01,AVERAGE(GV95:JC95),\"\")","v":""},"Percent",{"$f":"IF(GV94<\"\",(GV73-GV94)/GV73,\"\")","v":""},{"$f":"IF(GW94<\"\",(GW73-GW94)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF95:JT95)>0.01,AVERAGE(JF95:JT95),\"\")","v":""},{"$f":"IF(JF94<\"\",(JF73-JF94)/JF73,\"\")","v":""},{"$f":"IF(JG94<\"\",(JG73-JG94)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW95:KK95)>0.01,AVERAGE(JW95:KK95),\"\")","v":""},{"$f":"IF(JW94<\"\",(JW73-JW94)/JW73,\"\")","v":""},{"$f":"IF(JX94<\"\",(JX73-JX94)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO95:MV95)>0.01,AVERAGE(KO95:MV95),\"\")","v":""},"Percent",{"$f":"IF(KO94<\"\",(KO73-KO94)/KO73,\"\")","v":""},{"$f":"IF(KP94<\"\",(KP73-KP94)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY95:NM95)>0.01,AVERAGE(MY95:NM95),\"\")","v":""},{"$f":"IF(MY94<\"\",(MY73-MY94)/MY73,\"\")","v":""},{"$f":"IF(MZ94<\"\",(MZ73-MZ94)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP95:OD95)>0.01,AVERAGE(NP95:OD95),\"\")","v":""},{"$f":"IF(NP94<\"\",(NP73-NP94)/NP73,\"\")","v":""},{"$f":"IF(NQ94<\"\",(NQ73-NQ94)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$16>0,'Setup Page'!$M$16,\"\")","v":""},{"$f":"IF(AND(LEN(H97)>0,LEN(BS97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$10+BS97*'Setup Page'!$D$10+CJ97*'Setup Page'!$E$10,IF(AND(LEN(H97)>0,LEN(BS97)>0),H97*'Setup Page'!$C$13+BS97*'Setup Page'!$D$13,IF(AND(LEN(H97)>0,LEN(CJ97)>0),H97*'Setup Page'!$C$16+CJ97*'Setup Page'!$D$16,IF(LEN(H97)>0,H97,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA97)>0,LEN(FL97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$10+FL97*'Setup Page'!$D$10+GC97*'Setup Page'!$E$10,IF(AND(LEN(DA97)>0,LEN(FL97)>0),DA97*'Setup Page'!$C$13+FL97*'Setup Page'!$D$13,IF(AND(LEN(DA97)>0,LEN(GC97)>0),DA97*'Setup Page'!$C$16+GC97*'Setup Page'!$D$16,IF(LEN(DA97)>0,DA97,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT97)>0,LEN(JE97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$10+JE97*'Setup Page'!$D$10+JV97*'Setup Page'!$E$10,IF(AND(LEN(GT97)>0,LEN(JE97)>0),GT97*'Setup Page'!$C$13+JE97*'Setup Page'!$D$13,IF(AND(LEN(GT97)>0,LEN(JV97)>0),GT97*'Setup Page'!$C$16+JV97*'Setup Page'!$D$16,IF(LEN(GT97)>0,GT97,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM97)>0,LEN(MX97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$10+MX97*'Setup Page'!$D$10+NO97*'Setup Page'!$E$10,IF(AND(LEN(KM97)>0,LEN(MX97)>0),KM97*'Setup Page'!$C$13+MX97*'Setup Page'!$D$13,IF(AND(LEN(KM97)>0,LEN(NO97)>0),KM97*'Setup Page'!$C$16+NO97*'Setup Page'!$D$16,IF(LEN(KM97)>0,KM97,\"\"))))","v":""},{"$f":"IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$10+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$10+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$E$10,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(BS97,FL97,JE97,MX97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$13+AVERAGE(BT97:CH97,FM97:GA97,JF97:JT97,MY97:NM97)*'Setup Page'!$D$13,IF(AND(SUM(H97,DA97,GT97,KM97)>0,SUM(CJ97,GC97,JV97,NO97)>0),AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97)*'Setup Page'!$C$16+AVERAGE(CK97:CY97,GD97:GR97,JW97:KK97,NP97:OD97)*'Setup Page'!$D$16,IF(SUM(H97,DA97,GT97,KM97)>0,AVERAGE(J97:BQ97,DC97:FJ97,GV97:JC97,KO97:MV97),\"\"))))","v":""},{"$f":"IF(A96=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G96","v":"EMPTY"},{"$f":"IF(SUM(J97:BQ97)>0.01,AVERAGE(J97:BQ97),\"\")","v":""},"Percent",{"$f":"IF(J96<\"\",(J73-J96)/J73,\"\")","v":""},{"$f":"IF(K96<\"\",(K73-K96)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT97:CH97)>0.01,AVERAGE(BT97:CH97),\"\")","v":""},{"$f":"IF(BT96<\"\",(BT73-BT96)/BT73,\"\")","v":""},{"$f":"IF(BU96<\"\",(BU73-BU96)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK97:CY97)>0.01,AVERAGE(CK97:CY97),\"\")","v":""},{"$f":"IF(CK96<\"\",(CK73-CK96)/CK73,\"\")","v":""},{"$f":"IF(CL96<\"\",(CL73-CL96)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC97:FJ97)>0.01,AVERAGE(DC97:FJ97),\"\")","v":""},"Percent",{"$f":"IF(DC96<\"\",(DC73-DC96)/DC73,\"\")","v":""},{"$f":"IF(DD96<\"\",(DD73-DD96)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM97:GA97)>0.01,AVERAGE(FM97:GA97),\"\")","v":""},{"$f":"IF(FM96<\"\",(FM73-FM96)/FM73,\"\")","v":""},{"$f":"IF(FN96<\"\",(FN73-FN96)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD97:GR97)>0.01,AVERAGE(GD97:GR97),\"\")","v":""},{"$f":"IF(GD96<\"\",(GD73-GD96)/GD73,\"\")","v":""},{"$f":"IF(GE96<\"\",(GE73-GE96)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV97:JC97)>0.01,AVERAGE(GV97:JC97),\"\")","v":""},"Percent",{"$f":"IF(GV96<\"\",(GV73-GV96)/GV73,\"\")","v":""},{"$f":"IF(GW96<\"\",(GW73-GW96)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF97:JT97)>0.01,AVERAGE(JF97:JT97),\"\")","v":""},{"$f":"IF(JF96<\"\",(JF73-JF96)/JF73,\"\")","v":""},{"$f":"IF(JG96<\"\",(JG73-JG96)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW97:KK97)>0.01,AVERAGE(JW97:KK97),\"\")","v":""},{"$f":"IF(JW96<\"\",(JW73-JW96)/JW73,\"\")","v":""},{"$f":"IF(JX96<\"\",(JX73-JX96)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO97:MV97)>0.01,AVERAGE(KO97:MV97),\"\")","v":""},"Percent",{"$f":"IF(KO96<\"\",(KO73-KO96)/KO73,\"\")","v":""},{"$f":"IF(KP96<\"\",(KP73-KP96)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY97:NM97)>0.01,AVERAGE(MY97:NM97),\"\")","v":""},{"$f":"IF(MY96<\"\",(MY73-MY96)/MY73,\"\")","v":""},{"$f":"IF(MZ96<\"\",(MZ73-MZ96)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP97:OD97)>0.01,AVERAGE(NP97:OD97),\"\")","v":""},{"$f":"IF(NP96<\"\",(NP73-NP96)/NP73,\"\")","v":""},{"$f":"IF(NQ96<\"\",(NQ73-NQ96)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$17>0,'Setup Page'!$M$17,\"\")","v":""},{"$f":"IF(AND(LEN(H99)>0,LEN(BS99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$10+BS99*'Setup Page'!$D$10+CJ99*'Setup Page'!$E$10,IF(AND(LEN(H99)>0,LEN(BS99)>0),H99*'Setup Page'!$C$13+BS99*'Setup Page'!$D$13,IF(AND(LEN(H99)>0,LEN(CJ99)>0),H99*'Setup Page'!$C$16+CJ99*'Setup Page'!$D$16,IF(LEN(H99)>0,H99,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA99)>0,LEN(FL99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$10+FL99*'Setup Page'!$D$10+GC99*'Setup Page'!$E$10,IF(AND(LEN(DA99)>0,LEN(FL99)>0),DA99*'Setup Page'!$C$13+FL99*'Setup Page'!$D$13,IF(AND(LEN(DA99)>0,LEN(GC99)>0),DA99*'Setup Page'!$C$16+GC99*'Setup Page'!$D$16,IF(LEN(DA99)>0,DA99,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT99)>0,LEN(JE99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$10+JE99*'Setup Page'!$D$10+JV99*'Setup Page'!$E$10,IF(AND(LEN(GT99)>0,LEN(JE99)>0),GT99*'Setup Page'!$C$13+JE99*'Setup Page'!$D$13,IF(AND(LEN(GT99)>0,LEN(JV99)>0),GT99*'Setup Page'!$C$16+JV99*'Setup Page'!$D$16,IF(LEN(GT99)>0,GT99,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM99)>0,LEN(MX99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$10+MX99*'Setup Page'!$D$10+NO99*'Setup Page'!$E$10,IF(AND(LEN(KM99)>0,LEN(MX99)>0),KM99*'Setup Page'!$C$13+MX99*'Setup Page'!$D$13,IF(AND(LEN(KM99)>0,LEN(NO99)>0),KM99*'Setup Page'!$C$16+NO99*'Setup Page'!$D$16,IF(LEN(KM99)>0,KM99,\"\"))))","v":""},{"$f":"IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$10+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$10+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$E$10,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(BS99,FL99,JE99,MX99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$13+AVERAGE(BT99:CH99,FM99:GA99,JF99:JT99,MY99:NM99)*'Setup Page'!$D$13,IF(AND(SUM(H99,DA99,GT99,KM99)>0,SUM(CJ99,GC99,JV99,NO99)>0),AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99)*'Setup Page'!$C$16+AVERAGE(CK99:CY99,GD99:GR99,JW99:KK99,NP99:OD99)*'Setup Page'!$D$16,IF(SUM(H99,DA99,GT99,KM99)>0,AVERAGE(J99:BQ99,DC99:FJ99,GV99:JC99,KO99:MV99),\"\"))))","v":""},{"$f":"IF(A98=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G98","v":"EMPTY"},{"$f":"IF(SUM(J99:BQ99)>0.01,AVERAGE(J99:BQ99),\"\")","v":""},"Percent",{"$f":"IF(J98<\"\",(J73-J98)/J73,\"\")","v":""},{"$f":"IF(K98<\"\",(K73-K98)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT99:CH99)>0.01,AVERAGE(BT99:CH99),\"\")","v":""},{"$f":"IF(BT98<\"\",(BT73-BT98)/BT73,\"\")","v":""},{"$f":"IF(BU98<\"\",(BU73-BU98)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK99:CY99)>0.01,AVERAGE(CK99:CY99),\"\")","v":""},{"$f":"IF(CK98<\"\",(CK73-CK98)/CK73,\"\")","v":""},{"$f":"IF(CL98<\"\",(CL73-CL98)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC99:FJ99)>0.01,AVERAGE(DC99:FJ99),\"\")","v":""},"Percent",{"$f":"IF(DC98<\"\",(DC73-DC98)/DC73,\"\")","v":""},{"$f":"IF(DD98<\"\",(DD73-DD98)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM99:GA99)>0.01,AVERAGE(FM99:GA99),\"\")","v":""},{"$f":"IF(FM98<\"\",(FM73-FM98)/FM73,\"\")","v":""},{"$f":"IF(FN98<\"\",(FN73-FN98)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD99:GR99)>0.01,AVERAGE(GD99:GR99),\"\")","v":""},{"$f":"IF(GD98<\"\",(GD73-GD98)/GD73,\"\")","v":""},{"$f":"IF(GE98<\"\",(GE73-GE98)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV99:JC99)>0.01,AVERAGE(GV99:JC99),\"\")","v":""},"Percent",{"$f":"IF(GV98<\"\",(GV73-GV98)/GV73,\"\")","v":""},{"$f":"IF(GW98<\"\",(GW73-GW98)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF99:JT99)>0.01,AVERAGE(JF99:JT99),\"\")","v":""},{"$f":"IF(JF98<\"\",(JF73-JF98)/JF73,\"\")","v":""},{"$f":"IF(JG98<\"\",(JG73-JG98)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW99:KK99)>0.01,AVERAGE(JW99:KK99),\"\")","v":""},{"$f":"IF(JW98<\"\",(JW73-JW98)/JW73,\"\")","v":""},{"$f":"IF(JX98<\"\",(JX73-JX98)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO99:MV99)>0.01,AVERAGE(KO99:MV99),\"\")","v":""},"Percent",{"$f":"IF(KO98<\"\",(KO73-KO98)/KO73,\"\")","v":""},{"$f":"IF(KP98<\"\",(KP73-KP98)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY99:NM99)>0.01,AVERAGE(MY99:NM99),\"\")","v":""},{"$f":"IF(MY98<\"\",(MY73-MY98)/MY73,\"\")","v":""},{"$f":"IF(MZ98<\"\",(MZ73-MZ98)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP99:OD99)>0.01,AVERAGE(NP99:OD99),\"\")","v":""},{"$f":"IF(NP98<\"\",(NP73-NP98)/NP73,\"\")","v":""},{"$f":"IF(NQ98<\"\",(NQ73-NQ98)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$18>0,'Setup Page'!$M$18,\"\")","v":""},{"$f":"IF(AND(LEN(H101)>0,LEN(BS101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$10+BS101*'Setup Page'!$D$10+CJ101*'Setup Page'!$E$10,IF(AND(LEN(H101)>0,LEN(BS101)>0),H101*'Setup Page'!$C$13+BS101*'Setup Page'!$D$13,IF(AND(LEN(H101)>0,LEN(CJ101)>0),H101*'Setup Page'!$C$16+CJ101*'Setup Page'!$D$16,IF(LEN(H101)>0,H101,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA101)>0,LEN(FL101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$10+FL101*'Setup Page'!$D$10+GC101*'Setup Page'!$E$10,IF(AND(LEN(DA101)>0,LEN(FL101)>0),DA101*'Setup Page'!$C$13+FL101*'Setup Page'!$D$13,IF(AND(LEN(DA101)>0,LEN(GC101)>0),DA101*'Setup Page'!$C$16+GC101*'Setup Page'!$D$16,IF(LEN(DA101)>0,DA101,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT101)>0,LEN(JE101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$10+JE101*'Setup Page'!$D$10+JV101*'Setup Page'!$E$10,IF(AND(LEN(GT101)>0,LEN(JE101)>0),GT101*'Setup Page'!$C$13+JE101*'Setup Page'!$D$13,IF(AND(LEN(GT101)>0,LEN(JV101)>0),GT101*'Setup Page'!$C$16+JV101*'Setup Page'!$D$16,IF(LEN(GT101)>0,GT101,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM101)>0,LEN(MX101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$10+MX101*'Setup Page'!$D$10+NO101*'Setup Page'!$E$10,IF(AND(LEN(KM101)>0,LEN(MX101)>0),KM101*'Setup Page'!$C$13+MX101*'Setup Page'!$D$13,IF(AND(LEN(KM101)>0,LEN(NO101)>0),KM101*'Setup Page'!$C$16+NO101*'Setup Page'!$D$16,IF(LEN(KM101)>0,KM101,\"\"))))","v":""},{"$f":"IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$10+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$10+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$E$10,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(BS101,FL101,JE101,MX101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$13+AVERAGE(BT101:CH101,FM101:GA101,JF101:JT101,MY101:NM101)*'Setup Page'!$D$13,IF(AND(SUM(H101,DA101,GT101,KM101)>0,SUM(CJ101,GC101,JV101,NO101)>0),AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101)*'Setup Page'!$C$16+AVERAGE(CK101:CY101,GD101:GR101,JW101:KK101,NP101:OD101)*'Setup Page'!$D$16,IF(SUM(H101,DA101,GT101,KM101)>0,AVERAGE(J101:BQ101,DC101:FJ101,GV101:JC101,KO101:MV101),\"\"))))","v":""},{"$f":"IF(A100=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G100","v":"EMPTY"},{"$f":"IF(SUM(J101:BQ101)>0.01,AVERAGE(J101:BQ101),\"\")","v":""},"Percent",{"$f":"IF(J100<\"\",(J73-J100)/J73,\"\")","v":""},{"$f":"IF(K100<\"\",(K73-K100)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT101:CH101)>0.01,AVERAGE(BT101:CH101),\"\")","v":""},{"$f":"IF(BT100<\"\",(BT73-BT100)/BT73,\"\")","v":""},{"$f":"IF(BU100<\"\",(BU73-BU100)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK101:CY101)>0.01,AVERAGE(CK101:CY101),\"\")","v":""},{"$f":"IF(CK100<\"\",(CK73-CK100)/CK73,\"\")","v":""},{"$f":"IF(CL100<\"\",(CL73-CL100)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC101:FJ101)>0.01,AVERAGE(DC101:FJ101),\"\")","v":""},"Percent",{"$f":"IF(DC100<\"\",(DC73-DC100)/DC73,\"\")","v":""},{"$f":"IF(DD100<\"\",(DD73-DD100)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM101:GA101)>0.01,AVERAGE(FM101:GA101),\"\")","v":""},{"$f":"IF(FM100<\"\",(FM73-FM100)/FM73,\"\")","v":""},{"$f":"IF(FN100<\"\",(FN73-FN100)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD101:GR101)>0.01,AVERAGE(GD101:GR101),\"\")","v":""},{"$f":"IF(GD100<\"\",(GD73-GD100)/GD73,\"\")","v":""},{"$f":"IF(GE100<\"\",(GE73-GE100)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV101:JC101)>0.01,AVERAGE(GV101:JC101),\"\")","v":""},"Percent",{"$f":"IF(GV100<\"\",(GV73-GV100)/GV73,\"\")","v":""},{"$f":"IF(GW100<\"\",(GW73-GW100)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF101:JT101)>0.01,AVERAGE(JF101:JT101),\"\")","v":""},{"$f":"IF(JF100<\"\",(JF73-JF100)/JF73,\"\")","v":""},{"$f":"IF(JG100<\"\",(JG73-JG100)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW101:KK101)>0.01,AVERAGE(JW101:KK101),\"\")","v":""},{"$f":"IF(JW100<\"\",(JW73-JW100)/JW73,\"\")","v":""},{"$f":"IF(JX100<\"\",(JX73-JX100)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO101:MV101)>0.01,AVERAGE(KO101:MV101),\"\")","v":""},"Percent",{"$f":"IF(KO100<\"\",(KO73-KO100)/KO73,\"\")","v":""},{"$f":"IF(KP100<\"\",(KP73-KP100)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY101:NM101)>0.01,AVERAGE(MY101:NM101),\"\")","v":""},{"$f":"IF(MY100<\"\",(MY73-MY100)/MY73,\"\")","v":""},{"$f":"IF(MZ100<\"\",(MZ73-MZ100)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP101:OD101)>0.01,AVERAGE(NP101:OD101),\"\")","v":""},{"$f":"IF(NP100<\"\",(NP73-NP100)/NP73,\"\")","v":""},{"$f":"IF(NQ100<\"\",(NQ73-NQ100)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$M$19>0,'Setup Page'!$M$19,\"\")","v":""},{"$f":"IF(AND(LEN(H103)>0,LEN(BS103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$10+BS103*'Setup Page'!$D$10+CJ103*'Setup Page'!$E$10,IF(AND(LEN(H103)>0,LEN(BS103)>0),H103*'Setup Page'!$C$13+BS103*'Setup Page'!$D$13,IF(AND(LEN(H103)>0,LEN(CJ103)>0),H103*'Setup Page'!$C$16+CJ103*'Setup Page'!$D$16,IF(LEN(H103)>0,H103,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA103)>0,LEN(FL103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$10+FL103*'Setup Page'!$D$10+GC103*'Setup Page'!$E$10,IF(AND(LEN(DA103)>0,LEN(FL103)>0),DA103*'Setup Page'!$C$13+FL103*'Setup Page'!$D$13,IF(AND(LEN(DA103)>0,LEN(GC103)>0),DA103*'Setup Page'!$C$16+GC103*'Setup Page'!$D$16,IF(LEN(DA103)>0,DA103,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT103)>0,LEN(JE103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$10+JE103*'Setup Page'!$D$10+JV103*'Setup Page'!$E$10,IF(AND(LEN(GT103)>0,LEN(JE103)>0),GT103*'Setup Page'!$C$13+JE103*'Setup Page'!$D$13,IF(AND(LEN(GT103)>0,LEN(JV103)>0),GT103*'Setup Page'!$C$16+JV103*'Setup Page'!$D$16,IF(LEN(GT103)>0,GT103,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM103)>0,LEN(MX103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$10+MX103*'Setup Page'!$D$10+NO103*'Setup Page'!$E$10,IF(AND(LEN(KM103)>0,LEN(MX103)>0),KM103*'Setup Page'!$C$13+MX103*'Setup Page'!$D$13,IF(AND(LEN(KM103)>0,LEN(NO103)>0),KM103*'Setup Page'!$C$16+NO103*'Setup Page'!$D$16,IF(LEN(KM103)>0,KM103,\"\"))))","v":""},{"$f":"IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$10+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$10+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$E$10,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(BS103,FL103,JE103,MX103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$13+AVERAGE(BT103:CH103,FM103:GA103,JF103:JT103,MY103:NM103)*'Setup Page'!$D$13,IF(AND(SUM(H103,DA103,GT103,KM103)>0,SUM(CJ103,GC103,JV103,NO103)>0),AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103)*'Setup Page'!$C$16+AVERAGE(CK103:CY103,GD103:GR103,JW103:KK103,NP103:OD103)*'Setup Page'!$D$16,IF(SUM(H103,DA103,GT103,KM103)>0,AVERAGE(J103:BQ103,DC103:FJ103,GV103:JC103,KO103:MV103),\"\"))))","v":""},{"$f":"IF(A102=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G102","v":"EMPTY"},{"$f":"IF(SUM(J103:BQ103)>0.01,AVERAGE(J103:BQ103),\"\")","v":""},"Percent",{"$f":"IF(J102<\"\",(J73-J102)/J73,\"\")","v":""},{"$f":"IF(K102<\"\",(K73-K102)/K73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT103:CH103)>0.01,AVERAGE(BT103:CH103),\"\")","v":""},{"$f":"IF(BT102<\"\",(BT73-BT102)/BT73,\"\")","v":""},{"$f":"IF(BU102<\"\",(BU73-BU102)/BU73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK103:CY103)>0.01,AVERAGE(CK103:CY103),\"\")","v":""},{"$f":"IF(CK102<\"\",(CK73-CK102)/CK73,\"\")","v":""},{"$f":"IF(CL102<\"\",(CL73-CL102)/CL73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC103:FJ103)>0.01,AVERAGE(DC103:FJ103),\"\")","v":""},"Percent",{"$f":"IF(DC102<\"\",(DC73-DC102)/DC73,\"\")","v":""},{"$f":"IF(DD102<\"\",(DD73-DD102)/DD73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM103:GA103)>0.01,AVERAGE(FM103:GA103),\"\")","v":""},{"$f":"IF(FM102<\"\",(FM73-FM102)/FM73,\"\")","v":""},{"$f":"IF(FN102<\"\",(FN73-FN102)/FN73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD103:GR103)>0.01,AVERAGE(GD103:GR103),\"\")","v":""},{"$f":"IF(GD102<\"\",(GD73-GD102)/GD73,\"\")","v":""},{"$f":"IF(GE102<\"\",(GE73-GE102)/GE73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV103:JC103)>0.01,AVERAGE(GV103:JC103),\"\")","v":""},"Percent",{"$f":"IF(GV102<\"\",(GV73-GV102)/GV73,\"\")","v":""},{"$f":"IF(GW102<\"\",(GW73-GW102)/GW73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF103:JT103)>0.01,AVERAGE(JF103:JT103),\"\")","v":""},{"$f":"IF(JF102<\"\",(JF73-JF102)/JF73,\"\")","v":""},{"$f":"IF(JG102<\"\",(JG73-JG102)/JG73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW103:KK103)>0.01,AVERAGE(JW103:KK103),\"\")","v":""},{"$f":"IF(JW102<\"\",(JW73-JW102)/JW73,\"\")","v":""},{"$f":"IF(JX102<\"\",(JX73-JX102)/JX73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO103:MV103)>0.01,AVERAGE(KO103:MV103),\"\")","v":""},"Percent",{"$f":"IF(KO102<\"\",(KO73-KO102)/KO73,\"\")","v":""},{"$f":"IF(KP102<\"\",(KP73-KP102)/KP73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY103:NM103)>0.01,AVERAGE(MY103:NM103),\"\")","v":""},{"$f":"IF(MY102<\"\",(MY73-MY102)/MY73,\"\")","v":""},{"$f":"IF(MZ102<\"\",(MZ73-MZ102)/MZ73,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP103:OD103)>0.01,AVERAGE(NP103:OD103),\"\")","v":""},{"$f":"IF(NP102<\"\",(NP73-NP102)/NP73,\"\")","v":""},{"$f":"IF(NQ102<\"\",(NQ73-NQ102)/NQ73,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$72=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J73=\"\",\"\",AVERAGE(J75,J77,J79,J81,J83,J85,J87,J89,J91,J93,J95,J97,J99,J101,J103))","v":""},{"$f":"IF(K73=\"\",\"\",AVERAGE(K75,K77,K79,K81,K83,K85,K87,K89,K91,K93,K95,K97,K99,K101,K103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT73=\"\",\"\",AVERAGE(BT75,BT77,BT79,BT81,BT83,BT85,BT87,BT89,BT91,BT93,BT95,BT97,BT99,BT101,BT103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK73=\"\",\"\",AVERAGE(CK75,CK77,CK79,CK81,CK83,CK85,CK87,CK89,CK91,CK93,CK95,CK97,CK99,CK101,CK103))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC73=\"\",\"\",AVERAGE(DC75,DC77,DC79,DC81,DC83,DC85,DC87,DC89,DC91,DC93,DC95,DC97,DC99,DC101,DC103))","v":""},{"$f":"IF(DD73=\"\",\"\",AVERAGE(DD75,DD77,DD79,DD81,DD83,DD85,DD87,DD89,DD91,DD93,DD95,DD97,DD99,DD101,DD103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM73=\"\",\"\",AVERAGE(FM75,FM77,FM79,FM81,FM83,FM85,FM87,FM89,FM91,FM93,FM95,FM97,FM99,FM101,FM103))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD73=\"\",\"\",AVERAGE(GD75,GD77,GD79,GD81,GD83,GD85,GD87,GD89,GD91,GD93,GD95,GD97,GD99,GD101,GD103))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV73=\"\",\"\",AVERAGE(GV75,GV77,GV79,GV81,GV83,GV85,GV87,GV89,GV91,GV93,GV95,GV97,GV99,GV101,GV103))","v":""},{"$f":"IF(GW73=\"\",\"\",AVERAGE(GW75,GW77,GW79,GW81,GW83,GW85,GW87,GW89,GW91,GW93,GW95,GW97,GW99,GW101,GW103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF73=\"\",\"\",AVERAGE(JF75,JF77,JF79,JF81,JF83,JF85,JF87,JF89,JF91,JF93,JF95,JF97,JF99,JF101,JF103))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW73=\"\",\"\",AVERAGE(JW75,JW77,JW79,JW81,JW83,JW85,JW87,JW89,JW91,JW93,JW95,JW97,JW99,JW101,JW103))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO73=\"\",\"\",AVERAGE(KO75,KO77,KO79,KO81,KO83,KO85,KO87,KO89,KO91,KO93,KO95,KO97,KO99,KO101,KO103))","v":""},{"$f":"IF(KP73=\"\",\"\",AVERAGE(KP75,KP77,KP79,KP81,KP83,KP85,KP87,KP89,KP91,KP93,KP95,KP97,KP99,KP101,KP103))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY73=\"\",\"\",AVERAGE(MY75,MY77,MY79,MY81,MY83,MY85,MY87,MY89,MY91,MY93,MY95,MY97,MY99,MY101,MY103))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP73=\"\",\"\",AVERAGE(NP75,NP77,NP79,NP81,NP83,NP85,NP87,NP89,NP91,NP93,NP95,NP97,NP99,NP101,NP103))","v":""},"","","","","","","","",null,"","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"}]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":11},"1st Quarter Homework",{"$nulls":25},"1st Quarter Quizzes",{"$nulls":16},"1st Quarter Tests",{"$nulls":17},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":11},"2nd Quarter Homework",{"$nulls":25},"2nd Quarter Quizzes",{"$nulls":16},"2nd Quarter Tests",{"$nulls":17},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":11},"3rd Quarter Homework",{"$nulls":25},"3rd Quarter Quizzes",{"$nulls":16},"3rd Quarter Tests",{"$nulls":17},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":11},"4th Quarter Homework",{"$nulls":25},"4th Quarter Quizzes",{"$nulls":16},"4th Quarter Tests"]
[{"$f":"'Setup Page'!$O$4","v":0},"1st Q","2nd Q","3rd Q","4th Q","Term","EMPTY",null,"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson",{"$nulls":96},"Lesson"]
[{"$nulls":6},"EMPTY",null,"Points",{"$nulls":96},"Points",{"$nulls":96},"Points",{"$nulls":96},"Points"]
[{"$f":"IF('Setup Page'!$O$5>0,'Setup Page'!$O$5,\"\")","v":""},{"$f":"IF(AND(LEN(H110)>0,LEN(BS110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$10+BS110*'Setup Page'!$D$10+CJ110*'Setup Page'!$E$10,IF(AND(LEN(H110)>0,LEN(BS110)>0),H110*'Setup Page'!$C$13+BS110*'Setup Page'!$D$13,IF(AND(LEN(H110)>0,LEN(CJ110)>0),H110*'Setup Page'!$C$16+CJ110*'Setup Page'!$D$16,IF(LEN(H110)>0,H110,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA110)>0,LEN(FL110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$10+FL110*'Setup Page'!$D$10+GC110*'Setup Page'!$E$10,IF(AND(LEN(DA110)>0,LEN(FL110)>0),DA110*'Setup Page'!$C$13+FL110*'Setup Page'!$D$13,IF(AND(LEN(DA110)>0,LEN(GC110)>0),DA110*'Setup Page'!$C$16+GC110*'Setup Page'!$D$16,IF(LEN(DA110)>0,DA110,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT110)>0,LEN(JE110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$10+JE110*'Setup Page'!$D$10+JV110*'Setup Page'!$E$10,IF(AND(LEN(GT110)>0,LEN(JE110)>0),GT110*'Setup Page'!$C$13+JE110*'Setup Page'!$D$13,IF(AND(LEN(GT110)>0,LEN(JV110)>0),GT110*'Setup Page'!$C$16+JV110*'Setup Page'!$D$16,IF(LEN(GT110)>0,GT110,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM110)>0,LEN(MX110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$10+MX110*'Setup Page'!$D$10+NO110*'Setup Page'!$E$10,IF(AND(LEN(KM110)>0,LEN(MX110)>0),KM110*'Setup Page'!$C$13+MX110*'Setup Page'!$D$13,IF(AND(LEN(KM110)>0,LEN(NO110)>0),KM110*'Setup Page'!$C$16+NO110*'Setup Page'!$D$16,IF(LEN(KM110)>0,KM110,\"\"))))","v":""},{"$f":"IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$10+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$10+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$E$10,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(BS110,FL110,JE110,MX110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$13+AVERAGE(BT110:CH110,FM110:GA110,JF110:JT110,MY110:NM110)*'Setup Page'!$D$13,IF(AND(SUM(H110,DA110,GT110,KM110)>0,SUM(CJ110,GC110,JV110,NO110)>0),AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110)*'Setup Page'!$C$16+AVERAGE(CK110:CY110,GD110:GR110,JW110:KK110,NP110:OD110)*'Setup Page'!$D$16,IF(SUM(H110,DA110,GT110,KM110)>0,AVERAGE(J110:BQ110,DC110:FJ110,GV110:JC110,KO110:MV110),\"\"))))","v":""},{"$f":"IF(A109=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G109","v":"EMPTY"},{"$f":"IF(SUM(J110:BQ110)>0.01,AVERAGE(J110:BQ110),\"\")","v":""},"Percent",{"$f":"IF(J109<\"\",(J108-J109)/J108,\"\")","v":""},{"$f":"IF(K109<\"\",(K108-K109)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT110:CH110)>0.01,AVERAGE(BT110:CH110),\"\")","v":""},{"$f":"IF(BT109<\"\",(BT108-BT109)/BT108,\"\")","v":""},{"$f":"IF(BU109<\"\",(BU108-BU109)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK110:CY110)>0.01,AVERAGE(CK110:CY110),\"\")","v":""},{"$f":"IF(CK109<\"\",(CK108-CK109)/CK108,\"\")","v":""},{"$f":"IF(CL109<\"\",(CL108-CL109)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC110:FJ110)>0.01,AVERAGE(DC110:FJ110),\"\")","v":""},"Percent",{"$f":"IF(DC109<\"\",(DC108-DC109)/DC108,\"\")","v":""},{"$f":"IF(DD109<\"\",(DD108-DD109)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM110:GA110)>0.01,AVERAGE(FM110:GA110),\"\")","v":""},{"$f":"IF(FM109<\"\",(FM108-FM109)/FM108,\"\")","v":""},{"$f":"IF(FN109<\"\",(FN108-FN109)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD110:GR110)>0.01,AVERAGE(GD110:GR110),\"\")","v":""},{"$f":"IF(GD109<\"\",(GD108-GD109)/GD108,\"\")","v":""},{"$f":"IF(GE109<\"\",(GE108-GE109)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV110:JC110)>0.01,AVERAGE(GV110:JC110),\"\")","v":""},"Percent",{"$f":"IF(GV109<\"\",(GV108-GV109)/GV108,\"\")","v":""},{"$f":"IF(GW109<\"\",(GW108-GW109)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF110:JT110)>0.01,AVERAGE(JF110:JT110),\"\")","v":""},{"$f":"IF(JF109<\"\",(JF108-JF109)/JF108,\"\")","v":""},{"$f":"IF(JG109<\"\",(JG108-JG109)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW110:KK110)>0.01,AVERAGE(JW110:KK110),\"\")","v":""},{"$f":"IF(JW109<\"\",(JW108-JW109)/JW108,\"\")","v":""},{"$f":"IF(JX109<\"\",(JX108-JX109)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO110:MV110)>0.01,AVERAGE(KO110:MV110),\"\")","v":""},"Percent",{"$f":"IF(KO109<\"\",(KO108-KO109)/KO108,\"\")","v":""},{"$f":"IF(KP109<\"\",(KP108-KP109)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY110:NM110)>0.01,AVERAGE(MY110:NM110),\"\")","v":""},{"$f":"IF(MY109<\"\",(MY108-MY109)/MY108,\"\")","v":""},{"$f":"IF(MZ109<\"\",(MZ108-MZ109)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP110:OD110)>0.01,AVERAGE(NP110:OD110),\"\")","v":""},{"$f":"IF(NP109<\"\",(NP108-NP109)/NP108,\"\")","v":""},{"$f":"IF(NQ109<\"\",(NQ108-NQ109)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$6>0,'Setup Page'!$O$6,\"\")","v":""},{"$f":"IF(AND(LEN(H112)>0,LEN(BS112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$10+BS112*'Setup Page'!$D$10+CJ112*'Setup Page'!$E$10,IF(AND(LEN(H112)>0,LEN(BS112)>0),H112*'Setup Page'!$C$13+BS112*'Setup Page'!$D$13,IF(AND(LEN(H112)>0,LEN(CJ112)>0),H112*'Setup Page'!$C$16+CJ112*'Setup Page'!$D$16,IF(LEN(H112)>0,H112,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA112)>0,LEN(FL112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$10+FL112*'Setup Page'!$D$10+GC112*'Setup Page'!$E$10,IF(AND(LEN(DA112)>0,LEN(FL112)>0),DA112*'Setup Page'!$C$13+FL112*'Setup Page'!$D$13,IF(AND(LEN(DA112)>0,LEN(GC112)>0),DA112*'Setup Page'!$C$16+GC112*'Setup Page'!$D$16,IF(LEN(DA112)>0,DA112,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT112)>0,LEN(JE112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$10+JE112*'Setup Page'!$D$10+JV112*'Setup Page'!$E$10,IF(AND(LEN(GT112)>0,LEN(JE112)>0),GT112*'Setup Page'!$C$13+JE112*'Setup Page'!$D$13,IF(AND(LEN(GT112)>0,LEN(JV112)>0),GT112*'Setup Page'!$C$16+JV112*'Setup Page'!$D$16,IF(LEN(GT112)>0,GT112,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM112)>0,LEN(MX112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$10+MX112*'Setup Page'!$D$10+NO112*'Setup Page'!$E$10,IF(AND(LEN(KM112)>0,LEN(MX112)>0),KM112*'Setup Page'!$C$13+MX112*'Setup Page'!$D$13,IF(AND(LEN(KM112)>0,LEN(NO112)>0),KM112*'Setup Page'!$C$16+NO112*'Setup Page'!$D$16,IF(LEN(KM112)>0,KM112,\"\"))))","v":""},{"$f":"IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$10+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$10+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$E$10,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(BS112,FL112,JE112,MX112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$13+AVERAGE(BT112:CH112,FM112:GA112,JF112:JT112,MY112:NM112)*'Setup Page'!$D$13,IF(AND(SUM(H112,DA112,GT112,KM112)>0,SUM(CJ112,GC112,JV112,NO112)>0),AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112)*'Setup Page'!$C$16+AVERAGE(CK112:CY112,GD112:GR112,JW112:KK112,NP112:OD112)*'Setup Page'!$D$16,IF(SUM(H112,DA112,GT112,KM112)>0,AVERAGE(J112:BQ112,DC112:FJ112,GV112:JC112,KO112:MV112),\"\"))))","v":""},{"$f":"IF(A111=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G111","v":"EMPTY"},"","Percent",{"$f":"IF(J111<\"\",(J108-J111)/J108,\"\")","v":""},{"$f":"IF(K111<\"\",(K108-K111)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT112:CH112)>0.01,AVERAGE(BT112:CH112),\"\")","v":""},{"$f":"IF(BT111<\"\",(BT108-BT111)/BT108,\"\")","v":""},{"$f":"IF(BU111<\"\",(BU108-BU111)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK112:CY112)>0.01,AVERAGE(CK112:CY112),\"\")","v":""},{"$f":"IF(CK111<\"\",(CK108-CK111)/CK108,\"\")","v":""},{"$f":"IF(CL111<\"\",(CL108-CL111)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC112:FJ112)>0.01,AVERAGE(DC112:FJ112),\"\")","v":""},"Percent",{"$f":"IF(DC111<\"\",(DC108-DC111)/DC108,\"\")","v":""},{"$f":"IF(DD111<\"\",(DD108-DD111)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM112:GA112)>0.01,AVERAGE(FM112:GA112),\"\")","v":""},{"$f":"IF(FM111<\"\",(FM108-FM111)/FM108,\"\")","v":""},{"$f":"IF(FN111<\"\",(FN108-FN111)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD112:GR112)>0.01,AVERAGE(GD112:GR112),\"\")","v":""},{"$f":"IF(GD111<\"\",(GD108-GD111)/GD108,\"\")","v":""},{"$f":"IF(GE111<\"\",(GE108-GE111)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV112:JC112)>0.01,AVERAGE(GV112:JC112),\"\")","v":""},"Percent",{"$f":"IF(GV111<\"\",(GV108-GV111)/GV108,\"\")","v":""},{"$f":"IF(GW111<\"\",(GW108-GW111)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF112:JT112)>0.01,AVERAGE(JF112:JT112),\"\")","v":""},{"$f":"IF(JF111<\"\",(JF108-JF111)/JF108,\"\")","v":""},{"$f":"IF(JG111<\"\",(JG108-JG111)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW112:KK112)>0.01,AVERAGE(JW112:KK112),\"\")","v":""},{"$f":"IF(JW111<\"\",(JW108-JW111)/JW108,\"\")","v":""},{"$f":"IF(JX111<\"\",(JX108-JX111)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO112:MV112)>0.01,AVERAGE(KO112:MV112),\"\")","v":""},"Percent",{"$f":"IF(KO111<\"\",(KO108-KO111)/KO108,\"\")","v":""},{"$f":"IF(KP111<\"\",(KP108-KP111)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY112:NM112)>0.01,AVERAGE(MY112:NM112),\"\")","v":""},{"$f":"IF(MY111<\"\",(MY108-MY111)/MY108,\"\")","v":""},{"$f":"IF(MZ111<\"\",(MZ108-MZ111)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP112:OD112)>0.01,AVERAGE(NP112:OD112),\"\")","v":""},{"$f":"IF(NP111<\"\",(NP108-NP111)/NP108,\"\")","v":""},{"$f":"IF(NQ111<\"\",(NQ108-NQ111)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$7>0,'Setup Page'!$O$7,\"\")","v":""},{"$f":"IF(AND(LEN(H114)>0,LEN(BS114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$10+BS114*'Setup Page'!$D$10+CJ114*'Setup Page'!$E$10,IF(AND(LEN(H114)>0,LEN(BS114)>0),H114*'Setup Page'!$C$13+BS114*'Setup Page'!$D$13,IF(AND(LEN(H114)>0,LEN(CJ114)>0),H114*'Setup Page'!$C$16+CJ114*'Setup Page'!$D$16,IF(LEN(H114)>0,H114,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA114)>0,LEN(FL114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$10+FL114*'Setup Page'!$D$10+GC114*'Setup Page'!$E$10,IF(AND(LEN(DA114)>0,LEN(FL114)>0),DA114*'Setup Page'!$C$13+FL114*'Setup Page'!$D$13,IF(AND(LEN(DA114)>0,LEN(GC114)>0),DA114*'Setup Page'!$C$16+GC114*'Setup Page'!$D$16,IF(LEN(DA114)>0,DA114,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT114)>0,LEN(JE114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$10+JE114*'Setup Page'!$D$10+JV114*'Setup Page'!$E$10,IF(AND(LEN(GT114)>0,LEN(JE114)>0),GT114*'Setup Page'!$C$13+JE114*'Setup Page'!$D$13,IF(AND(LEN(GT114)>0,LEN(JV114)>0),GT114*'Setup Page'!$C$16+JV114*'Setup Page'!$D$16,IF(LEN(GT114)>0,GT114,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM114)>0,LEN(MX114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$10+MX114*'Setup Page'!$D$10+NO114*'Setup Page'!$E$10,IF(AND(LEN(KM114)>0,LEN(MX114)>0),KM114*'Setup Page'!$C$13+MX114*'Setup Page'!$D$13,IF(AND(LEN(KM114)>0,LEN(NO114)>0),KM114*'Setup Page'!$C$16+NO114*'Setup Page'!$D$16,IF(LEN(KM114)>0,KM114,\"\"))))","v":""},{"$f":"IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$10+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$10+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$E$10,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(BS114,FL114,JE114,MX114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$13+AVERAGE(BT114:CH114,FM114:GA114,JF114:JT114,MY114:NM114)*'Setup Page'!$D$13,IF(AND(SUM(H114,DA114,GT114,KM114)>0,SUM(CJ114,GC114,JV114,NO114)>0),AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114)*'Setup Page'!$C$16+AVERAGE(CK114:CY114,GD114:GR114,JW114:KK114,NP114:OD114)*'Setup Page'!$D$16,IF(SUM(H114,DA114,GT114,KM114)>0,AVERAGE(J114:BQ114,DC114:FJ114,GV114:JC114,KO114:MV114),\"\"))))","v":""},{"$f":"IF(A113=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G113","v":"EMPTY"},"","Percent",{"$f":"IF(J113<\"\",(J108-J113)/J108,\"\")","v":""},{"$f":"IF(K113<\"\",(K108-K113)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT114:CH114)>0.01,AVERAGE(BT114:CH114),\"\")","v":""},{"$f":"IF(BT113<\"\",(BT108-BT113)/BT108,\"\")","v":""},{"$f":"IF(BU113<\"\",(BU108-BU113)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK114:CY114)>0.01,AVERAGE(CK114:CY114),\"\")","v":""},{"$f":"IF(CK113<\"\",(CK108-CK113)/CK108,\"\")","v":""},{"$f":"IF(CL113<\"\",(CL108-CL113)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC114:FJ114)>0.01,AVERAGE(DC114:FJ114),\"\")","v":""},"Percent",{"$f":"IF(DC113<\"\",(DC108-DC113)/DC108,\"\")","v":""},{"$f":"IF(DD113<\"\",(DD108-DD113)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM114:GA114)>0.01,AVERAGE(FM114:GA114),\"\")","v":""},{"$f":"IF(FM113<\"\",(FM108-FM113)/FM108,\"\")","v":""},{"$f":"IF(FN113<\"\",(FN108-FN113)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD114:GR114)>0.01,AVERAGE(GD114:GR114),\"\")","v":""},{"$f":"IF(GD113<\"\",(GD108-GD113)/GD108,\"\")","v":""},{"$f":"IF(GE113<\"\",(GE108-GE113)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV114:JC114)>0.01,AVERAGE(GV114:JC114),\"\")","v":""},"Percent",{"$f":"IF(GV113<\"\",(GV108-GV113)/GV108,\"\")","v":""},{"$f":"IF(GW113<\"\",(GW108-GW113)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF114:JT114)>0.01,AVERAGE(JF114:JT114),\"\")","v":""},{"$f":"IF(JF113<\"\",(JF108-JF113)/JF108,\"\")","v":""},{"$f":"IF(JG113<\"\",(JG108-JG113)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW114:KK114)>0.01,AVERAGE(JW114:KK114),\"\")","v":""},{"$f":"IF(JW113<\"\",(JW108-JW113)/JW108,\"\")","v":""},{"$f":"IF(JX113<\"\",(JX108-JX113)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO114:MV114)>0.01,AVERAGE(KO114:MV114),\"\")","v":""},"Percent",{"$f":"IF(KO113<\"\",(KO108-KO113)/KO108,\"\")","v":""},{"$f":"IF(KP113<\"\",(KP108-KP113)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY114:NM114)>0.01,AVERAGE(MY114:NM114),\"\")","v":""},{"$f":"IF(MY113<\"\",(MY108-MY113)/MY108,\"\")","v":""},{"$f":"IF(MZ113<\"\",(MZ108-MZ113)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP114:OD114)>0.01,AVERAGE(NP114:OD114),\"\")","v":""},{"$f":"IF(NP113<\"\",(NP108-NP113)/NP108,\"\")","v":""},{"$f":"IF(NQ113<\"\",(NQ108-NQ113)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$8>0,'Setup Page'!$O$8,\"\")","v":""},{"$f":"IF(AND(LEN(H116)>0,LEN(BS116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$10+BS116*'Setup Page'!$D$10+CJ116*'Setup Page'!$E$10,IF(AND(LEN(H116)>0,LEN(BS116)>0),H116*'Setup Page'!$C$13+BS116*'Setup Page'!$D$13,IF(AND(LEN(H116)>0,LEN(CJ116)>0),H116*'Setup Page'!$C$16+CJ116*'Setup Page'!$D$16,IF(LEN(H116)>0,H116,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA116)>0,LEN(FL116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$10+FL116*'Setup Page'!$D$10+GC116*'Setup Page'!$E$10,IF(AND(LEN(DA116)>0,LEN(FL116)>0),DA116*'Setup Page'!$C$13+FL116*'Setup Page'!$D$13,IF(AND(LEN(DA116)>0,LEN(GC116)>0),DA116*'Setup Page'!$C$16+GC116*'Setup Page'!$D$16,IF(LEN(DA116)>0,DA116,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT116)>0,LEN(JE116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$10+JE116*'Setup Page'!$D$10+JV116*'Setup Page'!$E$10,IF(AND(LEN(GT116)>0,LEN(JE116)>0),GT116*'Setup Page'!$C$13+JE116*'Setup Page'!$D$13,IF(AND(LEN(GT116)>0,LEN(JV116)>0),GT116*'Setup Page'!$C$16+JV116*'Setup Page'!$D$16,IF(LEN(GT116)>0,GT116,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM116)>0,LEN(MX116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$10+MX116*'Setup Page'!$D$10+NO116*'Setup Page'!$E$10,IF(AND(LEN(KM116)>0,LEN(MX116)>0),KM116*'Setup Page'!$C$13+MX116*'Setup Page'!$D$13,IF(AND(LEN(KM116)>0,LEN(NO116)>0),KM116*'Setup Page'!$C$16+NO116*'Setup Page'!$D$16,IF(LEN(KM116)>0,KM116,\"\"))))","v":""},{"$f":"IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$10+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$10+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$E$10,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(BS116,FL116,JE116,MX116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$13+AVERAGE(BT116:CH116,FM116:GA116,JF116:JT116,MY116:NM116)*'Setup Page'!$D$13,IF(AND(SUM(H116,DA116,GT116,KM116)>0,SUM(CJ116,GC116,JV116,NO116)>0),AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116)*'Setup Page'!$C$16+AVERAGE(CK116:CY116,GD116:GR116,JW116:KK116,NP116:OD116)*'Setup Page'!$D$16,IF(SUM(H116,DA116,GT116,KM116)>0,AVERAGE(J116:BQ116,DC116:FJ116,GV116:JC116,KO116:MV116),\"\"))))","v":""},{"$f":"IF(A115=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G115","v":"EMPTY"},"","Percent",{"$f":"IF(J115<\"\",(J108-J115)/J108,\"\")","v":""},{"$f":"IF(K115<\"\",(K108-K115)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT116:CH116)>0.01,AVERAGE(BT116:CH116),\"\")","v":""},{"$f":"IF(BT115<\"\",(BT108-BT115)/BT108,\"\")","v":""},{"$f":"IF(BU115<\"\",(BU108-BU115)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK116:CY116)>0.01,AVERAGE(CK116:CY116),\"\")","v":""},{"$f":"IF(CK115<\"\",(CK108-CK115)/CK108,\"\")","v":""},{"$f":"IF(CL115<\"\",(CL108-CL115)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC116:FJ116)>0.01,AVERAGE(DC116:FJ116),\"\")","v":""},"Percent",{"$f":"IF(DC115<\"\",(DC108-DC115)/DC108,\"\")","v":""},{"$f":"IF(DD115<\"\",(DD108-DD115)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM116:GA116)>0.01,AVERAGE(FM116:GA116),\"\")","v":""},{"$f":"IF(FM115<\"\",(FM108-FM115)/FM108,\"\")","v":""},{"$f":"IF(FN115<\"\",(FN108-FN115)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD116:GR116)>0.01,AVERAGE(GD116:GR116),\"\")","v":""},{"$f":"IF(GD115<\"\",(GD108-GD115)/GD108,\"\")","v":""},{"$f":"IF(GE115<\"\",(GE108-GE115)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV116:JC116)>0.01,AVERAGE(GV116:JC116),\"\")","v":""},"Percent",{"$f":"IF(GV115<\"\",(GV108-GV115)/GV108,\"\")","v":""},{"$f":"IF(GW115<\"\",(GW108-GW115)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF116:JT116)>0.01,AVERAGE(JF116:JT116),\"\")","v":""},{"$f":"IF(JF115<\"\",(JF108-JF115)/JF108,\"\")","v":""},{"$f":"IF(JG115<\"\",(JG108-JG115)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW116:KK116)>0.01,AVERAGE(JW116:KK116),\"\")","v":""},{"$f":"IF(JW115<\"\",(JW108-JW115)/JW108,\"\")","v":""},{"$f":"IF(JX115<\"\",(JX108-JX115)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO116:MV116)>0.01,AVERAGE(KO116:MV116),\"\")","v":""},"Percent",{"$f":"IF(KO115<\"\",(KO108-KO115)/KO108,\"\")","v":""},{"$f":"IF(KP115<\"\",(KP108-KP115)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY116:NM116)>0.01,AVERAGE(MY116:NM116),\"\")","v":""},{"$f":"IF(MY115<\"\",(MY108-MY115)/MY108,\"\")","v":""},{"$f":"IF(MZ115<\"\",(MZ108-MZ115)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP116:OD116)>0.01,AVERAGE(NP116:OD116),\"\")","v":""},{"$f":"IF(NP115<\"\",(NP108-NP115)/NP108,\"\")","v":""},{"$f":"IF(NQ115<\"\",(NQ108-NQ115)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$9>0,'Setup Page'!$O$9,\"\")","v":""},{"$f":"IF(AND(LEN(H118)>0,LEN(BS118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$10+BS118*'Setup Page'!$D$10+CJ118*'Setup Page'!$E$10,IF(AND(LEN(H118)>0,LEN(BS118)>0),H118*'Setup Page'!$C$13+BS118*'Setup Page'!$D$13,IF(AND(LEN(H118)>0,LEN(CJ118)>0),H118*'Setup Page'!$C$16+CJ118*'Setup Page'!$D$16,IF(LEN(H118)>0,H118,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA118)>0,LEN(FL118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$10+FL118*'Setup Page'!$D$10+GC118*'Setup Page'!$E$10,IF(AND(LEN(DA118)>0,LEN(FL118)>0),DA118*'Setup Page'!$C$13+FL118*'Setup Page'!$D$13,IF(AND(LEN(DA118)>0,LEN(GC118)>0),DA118*'Setup Page'!$C$16+GC118*'Setup Page'!$D$16,IF(LEN(DA118)>0,DA118,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT118)>0,LEN(JE118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$10+JE118*'Setup Page'!$D$10+JV118*'Setup Page'!$E$10,IF(AND(LEN(GT118)>0,LEN(JE118)>0),GT118*'Setup Page'!$C$13+JE118*'Setup Page'!$D$13,IF(AND(LEN(GT118)>0,LEN(JV118)>0),GT118*'Setup Page'!$C$16+JV118*'Setup Page'!$D$16,IF(LEN(GT118)>0,GT118,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM118)>0,LEN(MX118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$10+MX118*'Setup Page'!$D$10+NO118*'Setup Page'!$E$10,IF(AND(LEN(KM118)>0,LEN(MX118)>0),KM118*'Setup Page'!$C$13+MX118*'Setup Page'!$D$13,IF(AND(LEN(KM118)>0,LEN(NO118)>0),KM118*'Setup Page'!$C$16+NO118*'Setup Page'!$D$16,IF(LEN(KM118)>0,KM118,\"\"))))","v":""},{"$f":"IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$10+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$10+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$E$10,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(BS118,FL118,JE118,MX118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$13+AVERAGE(BT118:CH118,FM118:GA118,JF118:JT118,MY118:NM118)*'Setup Page'!$D$13,IF(AND(SUM(H118,DA118,GT118,KM118)>0,SUM(CJ118,GC118,JV118,NO118)>0),AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118)*'Setup Page'!$C$16+AVERAGE(CK118:CY118,GD118:GR118,JW118:KK118,NP118:OD118)*'Setup Page'!$D$16,IF(SUM(H118,DA118,GT118,KM118)>0,AVERAGE(J118:BQ118,DC118:FJ118,GV118:JC118,KO118:MV118),\"\"))))","v":""},{"$f":"IF(A117=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G117","v":"EMPTY"},"","Percent",{"$f":"IF(J117<\"\",(J108-J117)/J108,\"\")","v":""},{"$f":"IF(K117<\"\",(K108-K117)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT118:CH118)>0.01,AVERAGE(BT118:CH118),\"\")","v":""},{"$f":"IF(BT117<\"\",(BT108-BT117)/BT108,\"\")","v":""},{"$f":"IF(BU117<\"\",(BU108-BU117)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK118:CY118)>0.01,AVERAGE(CK118:CY118),\"\")","v":""},{"$f":"IF(CK117<\"\",(CK108-CK117)/CK108,\"\")","v":""},{"$f":"IF(CL117<\"\",(CL108-CL117)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC118:FJ118)>0.01,AVERAGE(DC118:FJ118),\"\")","v":""},"Percent",{"$f":"IF(DC117<\"\",(DC108-DC117)/DC108,\"\")","v":""},{"$f":"IF(DD117<\"\",(DD108-DD117)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM118:GA118)>0.01,AVERAGE(FM118:GA118),\"\")","v":""},{"$f":"IF(FM117<\"\",(FM108-FM117)/FM108,\"\")","v":""},{"$f":"IF(FN117<\"\",(FN108-FN117)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD118:GR118)>0.01,AVERAGE(GD118:GR118),\"\")","v":""},{"$f":"IF(GD117<\"\",(GD108-GD117)/GD108,\"\")","v":""},{"$f":"IF(GE117<\"\",(GE108-GE117)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV118:JC118)>0.01,AVERAGE(GV118:JC118),\"\")","v":""},"Percent",{"$f":"IF(GV117<\"\",(GV108-GV117)/GV108,\"\")","v":""},{"$f":"IF(GW117<\"\",(GW108-GW117)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF118:JT118)>0.01,AVERAGE(JF118:JT118),\"\")","v":""},{"$f":"IF(JF117<\"\",(JF108-JF117)/JF108,\"\")","v":""},{"$f":"IF(JG117<\"\",(JG108-JG117)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW118:KK118)>0.01,AVERAGE(JW118:KK118),\"\")","v":""},{"$f":"IF(JW117<\"\",(JW108-JW117)/JW108,\"\")","v":""},{"$f":"IF(JX117<\"\",(JX108-JX117)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO118:MV118)>0.01,AVERAGE(KO118:MV118),\"\")","v":""},"Percent",{"$f":"IF(KO117<\"\",(KO108-KO117)/KO108,\"\")","v":""},{"$f":"IF(KP117<\"\",(KP108-KP117)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY118:NM118)>0.01,AVERAGE(MY118:NM118),\"\")","v":""},{"$f":"IF(MY117<\"\",(MY108-MY117)/MY108,\"\")","v":""},{"$f":"IF(MZ117<\"\",(MZ108-MZ117)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP118:OD118)>0.01,AVERAGE(NP118:OD118),\"\")","v":""},{"$f":"IF(NP117<\"\",(NP108-NP117)/NP108,\"\")","v":""},{"$f":"IF(NQ117<\"\",(NQ108-NQ117)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$10>0,'Setup Page'!$O$10,\"\")","v":""},{"$f":"IF(AND(LEN(H120)>0,LEN(BS120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$10+BS120*'Setup Page'!$D$10+CJ120*'Setup Page'!$E$10,IF(AND(LEN(H120)>0,LEN(BS120)>0),H120*'Setup Page'!$C$13+BS120*'Setup Page'!$D$13,IF(AND(LEN(H120)>0,LEN(CJ120)>0),H120*'Setup Page'!$C$16+CJ120*'Setup Page'!$D$16,IF(LEN(H120)>0,H120,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA120)>0,LEN(FL120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$10+FL120*'Setup Page'!$D$10+GC120*'Setup Page'!$E$10,IF(AND(LEN(DA120)>0,LEN(FL120)>0),DA120*'Setup Page'!$C$13+FL120*'Setup Page'!$D$13,IF(AND(LEN(DA120)>0,LEN(GC120)>0),DA120*'Setup Page'!$C$16+GC120*'Setup Page'!$D$16,IF(LEN(DA120)>0,DA120,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT120)>0,LEN(JE120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$10+JE120*'Setup Page'!$D$10+JV120*'Setup Page'!$E$10,IF(AND(LEN(GT120)>0,LEN(JE120)>0),GT120*'Setup Page'!$C$13+JE120*'Setup Page'!$D$13,IF(AND(LEN(GT120)>0,LEN(JV120)>0),GT120*'Setup Page'!$C$16+JV120*'Setup Page'!$D$16,IF(LEN(GT120)>0,GT120,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM120)>0,LEN(MX120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$10+MX120*'Setup Page'!$D$10+NO120*'Setup Page'!$E$10,IF(AND(LEN(KM120)>0,LEN(MX120)>0),KM120*'Setup Page'!$C$13+MX120*'Setup Page'!$D$13,IF(AND(LEN(KM120)>0,LEN(NO120)>0),KM120*'Setup Page'!$C$16+NO120*'Setup Page'!$D$16,IF(LEN(KM120)>0,KM120,\"\"))))","v":""},{"$f":"IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$10+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$10+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$E$10,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(BS120,FL120,JE120,MX120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$13+AVERAGE(BT120:CH120,FM120:GA120,JF120:JT120,MY120:NM120)*'Setup Page'!$D$13,IF(AND(SUM(H120,DA120,GT120,KM120)>0,SUM(CJ120,GC120,JV120,NO120)>0),AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120)*'Setup Page'!$C$16+AVERAGE(CK120:CY120,GD120:GR120,JW120:KK120,NP120:OD120)*'Setup Page'!$D$16,IF(SUM(H120,DA120,GT120,KM120)>0,AVERAGE(J120:BQ120,DC120:FJ120,GV120:JC120,KO120:MV120),\"\"))))","v":""},{"$f":"IF(A119=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G119","v":"EMPTY"},"","Percent",{"$f":"IF(J119<\"\",(J108-J119)/J108,\"\")","v":""},{"$f":"IF(K119<\"\",(K108-K119)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT120:CH120)>0.01,AVERAGE(BT120:CH120),\"\")","v":""},{"$f":"IF(BT119<\"\",(BT108-BT119)/BT108,\"\")","v":""},{"$f":"IF(BU119<\"\",(BU108-BU119)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK120:CY120)>0.01,AVERAGE(CK120:CY120),\"\")","v":""},{"$f":"IF(CK119<\"\",(CK108-CK119)/CK108,\"\")","v":""},{"$f":"IF(CL119<\"\",(CL108-CL119)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC120:FJ120)>0.01,AVERAGE(DC120:FJ120),\"\")","v":""},"Percent",{"$f":"IF(DC119<\"\",(DC108-DC119)/DC108,\"\")","v":""},{"$f":"IF(DD119<\"\",(DD108-DD119)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM120:GA120)>0.01,AVERAGE(FM120:GA120),\"\")","v":""},{"$f":"IF(FM119<\"\",(FM108-FM119)/FM108,\"\")","v":""},{"$f":"IF(FN119<\"\",(FN108-FN119)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD120:GR120)>0.01,AVERAGE(GD120:GR120),\"\")","v":""},{"$f":"IF(GD119<\"\",(GD108-GD119)/GD108,\"\")","v":""},{"$f":"IF(GE119<\"\",(GE108-GE119)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV120:JC120)>0.01,AVERAGE(GV120:JC120),\"\")","v":""},"Percent",{"$f":"IF(GV119<\"\",(GV108-GV119)/GV108,\"\")","v":""},{"$f":"IF(GW119<\"\",(GW108-GW119)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF120:JT120)>0.01,AVERAGE(JF120:JT120),\"\")","v":""},{"$f":"IF(JF119<\"\",(JF108-JF119)/JF108,\"\")","v":""},{"$f":"IF(JG119<\"\",(JG108-JG119)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW120:KK120)>0.01,AVERAGE(JW120:KK120),\"\")","v":""},{"$f":"IF(JW119<\"\",(JW108-JW119)/JW108,\"\")","v":""},{"$f":"IF(JX119<\"\",(JX108-JX119)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO120:MV120)>0.01,AVERAGE(KO120:MV120),\"\")","v":""},"Percent",{"$f":"IF(KO119<\"\",(KO108-KO119)/KO108,\"\")","v":""},{"$f":"IF(KP119<\"\",(KP108-KP119)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY120:NM120)>0.01,AVERAGE(MY120:NM120),\"\")","v":""},{"$f":"IF(MY119<\"\",(MY108-MY119)/MY108,\"\")","v":""},{"$f":"IF(MZ119<\"\",(MZ108-MZ119)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP120:OD120)>0.01,AVERAGE(NP120:OD120),\"\")","v":""},{"$f":"IF(NP119<\"\",(NP108-NP119)/NP108,\"\")","v":""},{"$f":"IF(NQ119<\"\",(NQ108-NQ119)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$11>0,'Setup Page'!$O$11,\"\")","v":""},{"$f":"IF(AND(LEN(H122)>0,LEN(BS122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$10+BS122*'Setup Page'!$D$10+CJ122*'Setup Page'!$E$10,IF(AND(LEN(H122)>0,LEN(BS122)>0),H122*'Setup Page'!$C$13+BS122*'Setup Page'!$D$13,IF(AND(LEN(H122)>0,LEN(CJ122)>0),H122*'Setup Page'!$C$16+CJ122*'Setup Page'!$D$16,IF(LEN(H122)>0,H122,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA122)>0,LEN(FL122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$10+FL122*'Setup Page'!$D$10+GC122*'Setup Page'!$E$10,IF(AND(LEN(DA122)>0,LEN(FL122)>0),DA122*'Setup Page'!$C$13+FL122*'Setup Page'!$D$13,IF(AND(LEN(DA122)>0,LEN(GC122)>0),DA122*'Setup Page'!$C$16+GC122*'Setup Page'!$D$16,IF(LEN(DA122)>0,DA122,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT122)>0,LEN(JE122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$10+JE122*'Setup Page'!$D$10+JV122*'Setup Page'!$E$10,IF(AND(LEN(GT122)>0,LEN(JE122)>0),GT122*'Setup Page'!$C$13+JE122*'Setup Page'!$D$13,IF(AND(LEN(GT122)>0,LEN(JV122)>0),GT122*'Setup Page'!$C$16+JV122*'Setup Page'!$D$16,IF(LEN(GT122)>0,GT122,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM122)>0,LEN(MX122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$10+MX122*'Setup Page'!$D$10+NO122*'Setup Page'!$E$10,IF(AND(LEN(KM122)>0,LEN(MX122)>0),KM122*'Setup Page'!$C$13+MX122*'Setup Page'!$D$13,IF(AND(LEN(KM122)>0,LEN(NO122)>0),KM122*'Setup Page'!$C$16+NO122*'Setup Page'!$D$16,IF(LEN(KM122)>0,KM122,\"\"))))","v":""},{"$f":"IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$10+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$10+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$E$10,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(BS122,FL122,JE122,MX122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$13+AVERAGE(BT122:CH122,FM122:GA122,JF122:JT122,MY122:NM122)*'Setup Page'!$D$13,IF(AND(SUM(H122,DA122,GT122,KM122)>0,SUM(CJ122,GC122,JV122,NO122)>0),AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122)*'Setup Page'!$C$16+AVERAGE(CK122:CY122,GD122:GR122,JW122:KK122,NP122:OD122)*'Setup Page'!$D$16,IF(SUM(H122,DA122,GT122,KM122)>0,AVERAGE(J122:BQ122,DC122:FJ122,GV122:JC122,KO122:MV122),\"\"))))","v":""},{"$f":"IF(A121=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G121","v":"EMPTY"},"","Percent",{"$f":"IF(J121<\"\",(J108-J121)/J108,\"\")","v":""},{"$f":"IF(K121<\"\",(K108-K121)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT122:CH122)>0.01,AVERAGE(BT122:CH122),\"\")","v":""},{"$f":"IF(BT121<\"\",(BT108-BT121)/BT108,\"\")","v":""},{"$f":"IF(BU121<\"\",(BU108-BU121)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK122:CY122)>0.01,AVERAGE(CK122:CY122),\"\")","v":""},{"$f":"IF(CK121<\"\",(CK108-CK121)/CK108,\"\")","v":""},{"$f":"IF(CL121<\"\",(CL108-CL121)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC122:FJ122)>0.01,AVERAGE(DC122:FJ122),\"\")","v":""},"Percent",{"$f":"IF(DC121<\"\",(DC108-DC121)/DC108,\"\")","v":""},{"$f":"IF(DD121<\"\",(DD108-DD121)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM122:GA122)>0.01,AVERAGE(FM122:GA122),\"\")","v":""},{"$f":"IF(FM121<\"\",(FM108-FM121)/FM108,\"\")","v":""},{"$f":"IF(FN121<\"\",(FN108-FN121)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD122:GR122)>0.01,AVERAGE(GD122:GR122),\"\")","v":""},{"$f":"IF(GD121<\"\",(GD108-GD121)/GD108,\"\")","v":""},{"$f":"IF(GE121<\"\",(GE108-GE121)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV122:JC122)>0.01,AVERAGE(GV122:JC122),\"\")","v":""},"Percent",{"$f":"IF(GV121<\"\",(GV108-GV121)/GV108,\"\")","v":""},{"$f":"IF(GW121<\"\",(GW108-GW121)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF122:JT122)>0.01,AVERAGE(JF122:JT122),\"\")","v":""},{"$f":"IF(JF121<\"\",(JF108-JF121)/JF108,\"\")","v":""},{"$f":"IF(JG121<\"\",(JG108-JG121)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW122:KK122)>0.01,AVERAGE(JW122:KK122),\"\")","v":""},{"$f":"IF(JW121<\"\",(JW108-JW121)/JW108,\"\")","v":""},{"$f":"IF(JX121<\"\",(JX108-JX121)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO122:MV122)>0.01,AVERAGE(KO122:MV122),\"\")","v":""},"Percent",{"$f":"IF(KO121<\"\",(KO108-KO121)/KO108,\"\")","v":""},{"$f":"IF(KP121<\"\",(KP108-KP121)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY122:NM122)>0.01,AVERAGE(MY122:NM122),\"\")","v":""},{"$f":"IF(MY121<\"\",(MY108-MY121)/MY108,\"\")","v":""},{"$f":"IF(MZ121<\"\",(MZ108-MZ121)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP122:OD122)>0.01,AVERAGE(NP122:OD122),\"\")","v":""},{"$f":"IF(NP121<\"\",(NP108-NP121)/NP108,\"\")","v":""},{"$f":"IF(NQ121<\"\",(NQ108-NQ121)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$12>0,'Setup Page'!$O$12,\"\")","v":""},{"$f":"IF(AND(LEN(H124)>0,LEN(BS124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$10+BS124*'Setup Page'!$D$10+CJ124*'Setup Page'!$E$10,IF(AND(LEN(H124)>0,LEN(BS124)>0),H124*'Setup Page'!$C$13+BS124*'Setup Page'!$D$13,IF(AND(LEN(H124)>0,LEN(CJ124)>0),H124*'Setup Page'!$C$16+CJ124*'Setup Page'!$D$16,IF(LEN(H124)>0,H124,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA124)>0,LEN(FL124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$10+FL124*'Setup Page'!$D$10+GC124*'Setup Page'!$E$10,IF(AND(LEN(DA124)>0,LEN(FL124)>0),DA124*'Setup Page'!$C$13+FL124*'Setup Page'!$D$13,IF(AND(LEN(DA124)>0,LEN(GC124)>0),DA124*'Setup Page'!$C$16+GC124*'Setup Page'!$D$16,IF(LEN(DA124)>0,DA124,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT124)>0,LEN(JE124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$10+JE124*'Setup Page'!$D$10+JV124*'Setup Page'!$E$10,IF(AND(LEN(GT124)>0,LEN(JE124)>0),GT124*'Setup Page'!$C$13+JE124*'Setup Page'!$D$13,IF(AND(LEN(GT124)>0,LEN(JV124)>0),GT124*'Setup Page'!$C$16+JV124*'Setup Page'!$D$16,IF(LEN(GT124)>0,GT124,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM124)>0,LEN(MX124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$10+MX124*'Setup Page'!$D$10+NO124*'Setup Page'!$E$10,IF(AND(LEN(KM124)>0,LEN(MX124)>0),KM124*'Setup Page'!$C$13+MX124*'Setup Page'!$D$13,IF(AND(LEN(KM124)>0,LEN(NO124)>0),KM124*'Setup Page'!$C$16+NO124*'Setup Page'!$D$16,IF(LEN(KM124)>0,KM124,\"\"))))","v":""},{"$f":"IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$10+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$10+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$E$10,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(BS124,FL124,JE124,MX124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$13+AVERAGE(BT124:CH124,FM124:GA124,JF124:JT124,MY124:NM124)*'Setup Page'!$D$13,IF(AND(SUM(H124,DA124,GT124,KM124)>0,SUM(CJ124,GC124,JV124,NO124)>0),AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124)*'Setup Page'!$C$16+AVERAGE(CK124:CY124,GD124:GR124,JW124:KK124,NP124:OD124)*'Setup Page'!$D$16,IF(SUM(H124,DA124,GT124,KM124)>0,AVERAGE(J124:BQ124,DC124:FJ124,GV124:JC124,KO124:MV124),\"\"))))","v":""},{"$f":"IF(A123=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G123","v":"EMPTY"},"","Percent",{"$f":"IF(J123<\"\",(J108-J123)/J108,\"\")","v":""},{"$f":"IF(K123<\"\",(K108-K123)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT124:CH124)>0.01,AVERAGE(BT124:CH124),\"\")","v":""},{"$f":"IF(BT123<\"\",(BT108-BT123)/BT108,\"\")","v":""},{"$f":"IF(BU123<\"\",(BU108-BU123)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK124:CY124)>0.01,AVERAGE(CK124:CY124),\"\")","v":""},{"$f":"IF(CK123<\"\",(CK108-CK123)/CK108,\"\")","v":""},{"$f":"IF(CL123<\"\",(CL108-CL123)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC124:FJ124)>0.01,AVERAGE(DC124:FJ124),\"\")","v":""},"Percent",{"$f":"IF(DC123<\"\",(DC108-DC123)/DC108,\"\")","v":""},{"$f":"IF(DD123<\"\",(DD108-DD123)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM124:GA124)>0.01,AVERAGE(FM124:GA124),\"\")","v":""},{"$f":"IF(FM123<\"\",(FM108-FM123)/FM108,\"\")","v":""},{"$f":"IF(FN123<\"\",(FN108-FN123)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD124:GR124)>0.01,AVERAGE(GD124:GR124),\"\")","v":""},{"$f":"IF(GD123<\"\",(GD108-GD123)/GD108,\"\")","v":""},{"$f":"IF(GE123<\"\",(GE108-GE123)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV124:JC124)>0.01,AVERAGE(GV124:JC124),\"\")","v":""},"Percent",{"$f":"IF(GV123<\"\",(GV108-GV123)/GV108,\"\")","v":""},{"$f":"IF(GW123<\"\",(GW108-GW123)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF124:JT124)>0.01,AVERAGE(JF124:JT124),\"\")","v":""},{"$f":"IF(JF123<\"\",(JF108-JF123)/JF108,\"\")","v":""},{"$f":"IF(JG123<\"\",(JG108-JG123)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW124:KK124)>0.01,AVERAGE(JW124:KK124),\"\")","v":""},{"$f":"IF(JW123<\"\",(JW108-JW123)/JW108,\"\")","v":""},{"$f":"IF(JX123<\"\",(JX108-JX123)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO124:MV124)>0.01,AVERAGE(KO124:MV124),\"\")","v":""},"Percent",{"$f":"IF(KO123<\"\",(KO108-KO123)/KO108,\"\")","v":""},{"$f":"IF(KP123<\"\",(KP108-KP123)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY124:NM124)>0.01,AVERAGE(MY124:NM124),\"\")","v":""},{"$f":"IF(MY123<\"\",(MY108-MY123)/MY108,\"\")","v":""},{"$f":"IF(MZ123<\"\",(MZ108-MZ123)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP124:OD124)>0.01,AVERAGE(NP124:OD124),\"\")","v":""},{"$f":"IF(NP123<\"\",(NP108-NP123)/NP108,\"\")","v":""},{"$f":"IF(NQ123<\"\",(NQ108-NQ123)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$13>0,'Setup Page'!$O$13,\"\")","v":""},{"$f":"IF(AND(LEN(H126)>0,LEN(BS126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$10+BS126*'Setup Page'!$D$10+CJ126*'Setup Page'!$E$10,IF(AND(LEN(H126)>0,LEN(BS126)>0),H126*'Setup Page'!$C$13+BS126*'Setup Page'!$D$13,IF(AND(LEN(H126)>0,LEN(CJ126)>0),H126*'Setup Page'!$C$16+CJ126*'Setup Page'!$D$16,IF(LEN(H126)>0,H126,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA126)>0,LEN(FL126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$10+FL126*'Setup Page'!$D$10+GC126*'Setup Page'!$E$10,IF(AND(LEN(DA126)>0,LEN(FL126)>0),DA126*'Setup Page'!$C$13+FL126*'Setup Page'!$D$13,IF(AND(LEN(DA126)>0,LEN(GC126)>0),DA126*'Setup Page'!$C$16+GC126*'Setup Page'!$D$16,IF(LEN(DA126)>0,DA126,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT126)>0,LEN(JE126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$10+JE126*'Setup Page'!$D$10+JV126*'Setup Page'!$E$10,IF(AND(LEN(GT126)>0,LEN(JE126)>0),GT126*'Setup Page'!$C$13+JE126*'Setup Page'!$D$13,IF(AND(LEN(GT126)>0,LEN(JV126)>0),GT126*'Setup Page'!$C$16+JV126*'Setup Page'!$D$16,IF(LEN(GT126)>0,GT126,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM126)>0,LEN(MX126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$10+MX126*'Setup Page'!$D$10+NO126*'Setup Page'!$E$10,IF(AND(LEN(KM126)>0,LEN(MX126)>0),KM126*'Setup Page'!$C$13+MX126*'Setup Page'!$D$13,IF(AND(LEN(KM126)>0,LEN(NO126)>0),KM126*'Setup Page'!$C$16+NO126*'Setup Page'!$D$16,IF(LEN(KM126)>0,KM126,\"\"))))","v":""},{"$f":"IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$10+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$10+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$E$10,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(BS126,FL126,JE126,MX126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$13+AVERAGE(BT126:CH126,FM126:GA126,JF126:JT126,MY126:NM126)*'Setup Page'!$D$13,IF(AND(SUM(H126,DA126,GT126,KM126)>0,SUM(CJ126,GC126,JV126,NO126)>0),AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126)*'Setup Page'!$C$16+AVERAGE(CK126:CY126,GD126:GR126,JW126:KK126,NP126:OD126)*'Setup Page'!$D$16,IF(SUM(H126,DA126,GT126,KM126)>0,AVERAGE(J126:BQ126,DC126:FJ126,GV126:JC126,KO126:MV126),\"\"))))","v":""},{"$f":"IF(A125=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G125","v":"EMPTY"},"","Percent",{"$f":"IF(J125<\"\",(J108-J125)/J108,\"\")","v":""},{"$f":"IF(K125<\"\",(K108-K125)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT126:CH126)>0.01,AVERAGE(BT126:CH126),\"\")","v":""},{"$f":"IF(BT125<\"\",(BT108-BT125)/BT108,\"\")","v":""},{"$f":"IF(BU125<\"\",(BU108-BU125)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK126:CY126)>0.01,AVERAGE(CK126:CY126),\"\")","v":""},{"$f":"IF(CK125<\"\",(CK108-CK125)/CK108,\"\")","v":""},{"$f":"IF(CL125<\"\",(CL108-CL125)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC126:FJ126)>0.01,AVERAGE(DC126:FJ126),\"\")","v":""},"Percent",{"$f":"IF(DC125<\"\",(DC108-DC125)/DC108,\"\")","v":""},{"$f":"IF(DD125<\"\",(DD108-DD125)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM126:GA126)>0.01,AVERAGE(FM126:GA126),\"\")","v":""},{"$f":"IF(FM125<\"\",(FM108-FM125)/FM108,\"\")","v":""},{"$f":"IF(FN125<\"\",(FN108-FN125)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD126:GR126)>0.01,AVERAGE(GD126:GR126),\"\")","v":""},{"$f":"IF(GD125<\"\",(GD108-GD125)/GD108,\"\")","v":""},{"$f":"IF(GE125<\"\",(GE108-GE125)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV126:JC126)>0.01,AVERAGE(GV126:JC126),\"\")","v":""},"Percent",{"$f":"IF(GV125<\"\",(GV108-GV125)/GV108,\"\")","v":""},{"$f":"IF(GW125<\"\",(GW108-GW125)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF126:JT126)>0.01,AVERAGE(JF126:JT126),\"\")","v":""},{"$f":"IF(JF125<\"\",(JF108-JF125)/JF108,\"\")","v":""},{"$f":"IF(JG125<\"\",(JG108-JG125)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW126:KK126)>0.01,AVERAGE(JW126:KK126),\"\")","v":""},{"$f":"IF(JW125<\"\",(JW108-JW125)/JW108,\"\")","v":""},{"$f":"IF(JX125<\"\",(JX108-JX125)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO126:MV126)>0.01,AVERAGE(KO126:MV126),\"\")","v":""},"Percent",{"$f":"IF(KO125<\"\",(KO108-KO125)/KO108,\"\")","v":""},{"$f":"IF(KP125<\"\",(KP108-KP125)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY126:NM126)>0.01,AVERAGE(MY126:NM126),\"\")","v":""},{"$f":"IF(MY125<\"\",(MY108-MY125)/MY108,\"\")","v":""},{"$f":"IF(MZ125<\"\",(MZ108-MZ125)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP126:OD126)>0.01,AVERAGE(NP126:OD126),\"\")","v":""},{"$f":"IF(NP125<\"\",(NP108-NP125)/NP108,\"\")","v":""},{"$f":"IF(NQ125<\"\",(NQ108-NQ125)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$14>0,'Setup Page'!$O$14,\"\")","v":""},{"$f":"IF(AND(LEN(H128)>0,LEN(BS128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$10+BS128*'Setup Page'!$D$10+CJ128*'Setup Page'!$E$10,IF(AND(LEN(H128)>0,LEN(BS128)>0),H128*'Setup Page'!$C$13+BS128*'Setup Page'!$D$13,IF(AND(LEN(H128)>0,LEN(CJ128)>0),H128*'Setup Page'!$C$16+CJ128*'Setup Page'!$D$16,IF(LEN(H128)>0,H128,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA128)>0,LEN(FL128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$10+FL128*'Setup Page'!$D$10+GC128*'Setup Page'!$E$10,IF(AND(LEN(DA128)>0,LEN(FL128)>0),DA128*'Setup Page'!$C$13+FL128*'Setup Page'!$D$13,IF(AND(LEN(DA128)>0,LEN(GC128)>0),DA128*'Setup Page'!$C$16+GC128*'Setup Page'!$D$16,IF(LEN(DA128)>0,DA128,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT128)>0,LEN(JE128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$10+JE128*'Setup Page'!$D$10+JV128*'Setup Page'!$E$10,IF(AND(LEN(GT128)>0,LEN(JE128)>0),GT128*'Setup Page'!$C$13+JE128*'Setup Page'!$D$13,IF(AND(LEN(GT128)>0,LEN(JV128)>0),GT128*'Setup Page'!$C$16+JV128*'Setup Page'!$D$16,IF(LEN(GT128)>0,GT128,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM128)>0,LEN(MX128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$10+MX128*'Setup Page'!$D$10+NO128*'Setup Page'!$E$10,IF(AND(LEN(KM128)>0,LEN(MX128)>0),KM128*'Setup Page'!$C$13+MX128*'Setup Page'!$D$13,IF(AND(LEN(KM128)>0,LEN(NO128)>0),KM128*'Setup Page'!$C$16+NO128*'Setup Page'!$D$16,IF(LEN(KM128)>0,KM128,\"\"))))","v":""},{"$f":"IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$10+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$10+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$E$10,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(BS128,FL128,JE128,MX128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$13+AVERAGE(BT128:CH128,FM128:GA128,JF128:JT128,MY128:NM128)*'Setup Page'!$D$13,IF(AND(SUM(H128,DA128,GT128,KM128)>0,SUM(CJ128,GC128,JV128,NO128)>0),AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128)*'Setup Page'!$C$16+AVERAGE(CK128:CY128,GD128:GR128,JW128:KK128,NP128:OD128)*'Setup Page'!$D$16,IF(SUM(H128,DA128,GT128,KM128)>0,AVERAGE(J128:BQ128,DC128:FJ128,GV128:JC128,KO128:MV128),\"\"))))","v":""},{"$f":"IF(A127=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G127","v":"EMPTY"},"","Percent",{"$f":"IF(J127<\"\",(J108-J127)/J108,\"\")","v":""},{"$f":"IF(K127<\"\",(K108-K127)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT128:CH128)>0.01,AVERAGE(BT128:CH128),\"\")","v":""},{"$f":"IF(BT127<\"\",(BT108-BT127)/BT108,\"\")","v":""},{"$f":"IF(BU127<\"\",(BU108-BU127)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK128:CY128)>0.01,AVERAGE(CK128:CY128),\"\")","v":""},{"$f":"IF(CK127<\"\",(CK108-CK127)/CK108,\"\")","v":""},{"$f":"IF(CL127<\"\",(CL108-CL127)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC128:FJ128)>0.01,AVERAGE(DC128:FJ128),\"\")","v":""},"Percent",{"$f":"IF(DC127<\"\",(DC108-DC127)/DC108,\"\")","v":""},{"$f":"IF(DD127<\"\",(DD108-DD127)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM128:GA128)>0.01,AVERAGE(FM128:GA128),\"\")","v":""},{"$f":"IF(FM127<\"\",(FM108-FM127)/FM108,\"\")","v":""},{"$f":"IF(FN127<\"\",(FN108-FN127)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD128:GR128)>0.01,AVERAGE(GD128:GR128),\"\")","v":""},{"$f":"IF(GD127<\"\",(GD108-GD127)/GD108,\"\")","v":""},{"$f":"IF(GE127<\"\",(GE108-GE127)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV128:JC128)>0.01,AVERAGE(GV128:JC128),\"\")","v":""},"Percent",{"$f":"IF(GV127<\"\",(GV108-GV127)/GV108,\"\")","v":""},{"$f":"IF(GW127<\"\",(GW108-GW127)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF128:JT128)>0.01,AVERAGE(JF128:JT128),\"\")","v":""},{"$f":"IF(JF127<\"\",(JF108-JF127)/JF108,\"\")","v":""},{"$f":"IF(JG127<\"\",(JG108-JG127)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW128:KK128)>0.01,AVERAGE(JW128:KK128),\"\")","v":""},{"$f":"IF(JW127<\"\",(JW108-JW127)/JW108,\"\")","v":""},{"$f":"IF(JX127<\"\",(JX108-JX127)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO128:MV128)>0.01,AVERAGE(KO128:MV128),\"\")","v":""},"Percent",{"$f":"IF(KO127<\"\",(KO108-KO127)/KO108,\"\")","v":""},{"$f":"IF(KP127<\"\",(KP108-KP127)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY128:NM128)>0.01,AVERAGE(MY128:NM128),\"\")","v":""},{"$f":"IF(MY127<\"\",(MY108-MY127)/MY108,\"\")","v":""},{"$f":"IF(MZ127<\"\",(MZ108-MZ127)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP128:OD128)>0.01,AVERAGE(NP128:OD128),\"\")","v":""},{"$f":"IF(NP127<\"\",(NP108-NP127)/NP108,\"\")","v":""},{"$f":"IF(NQ127<\"\",(NQ108-NQ127)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$15>0,'Setup Page'!$O$15,\"\")","v":""},{"$f":"IF(AND(LEN(H130)>0,LEN(BS130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$10+BS130*'Setup Page'!$D$10+CJ130*'Setup Page'!$E$10,IF(AND(LEN(H130)>0,LEN(BS130)>0),H130*'Setup Page'!$C$13+BS130*'Setup Page'!$D$13,IF(AND(LEN(H130)>0,LEN(CJ130)>0),H130*'Setup Page'!$C$16+CJ130*'Setup Page'!$D$16,IF(LEN(H130)>0,H130,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA130)>0,LEN(FL130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$10+FL130*'Setup Page'!$D$10+GC130*'Setup Page'!$E$10,IF(AND(LEN(DA130)>0,LEN(FL130)>0),DA130*'Setup Page'!$C$13+FL130*'Setup Page'!$D$13,IF(AND(LEN(DA130)>0,LEN(GC130)>0),DA130*'Setup Page'!$C$16+GC130*'Setup Page'!$D$16,IF(LEN(DA130)>0,DA130,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT130)>0,LEN(JE130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$10+JE130*'Setup Page'!$D$10+JV130*'Setup Page'!$E$10,IF(AND(LEN(GT130)>0,LEN(JE130)>0),GT130*'Setup Page'!$C$13+JE130*'Setup Page'!$D$13,IF(AND(LEN(GT130)>0,LEN(JV130)>0),GT130*'Setup Page'!$C$16+JV130*'Setup Page'!$D$16,IF(LEN(GT130)>0,GT130,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM130)>0,LEN(MX130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$10+MX130*'Setup Page'!$D$10+NO130*'Setup Page'!$E$10,IF(AND(LEN(KM130)>0,LEN(MX130)>0),KM130*'Setup Page'!$C$13+MX130*'Setup Page'!$D$13,IF(AND(LEN(KM130)>0,LEN(NO130)>0),KM130*'Setup Page'!$C$16+NO130*'Setup Page'!$D$16,IF(LEN(KM130)>0,KM130,\"\"))))","v":""},{"$f":"IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$10+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$10+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$E$10,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(BS130,FL130,JE130,MX130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$13+AVERAGE(BT130:CH130,FM130:GA130,JF130:JT130,MY130:NM130)*'Setup Page'!$D$13,IF(AND(SUM(H130,DA130,GT130,KM130)>0,SUM(CJ130,GC130,JV130,NO130)>0),AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130)*'Setup Page'!$C$16+AVERAGE(CK130:CY130,GD130:GR130,JW130:KK130,NP130:OD130)*'Setup Page'!$D$16,IF(SUM(H130,DA130,GT130,KM130)>0,AVERAGE(J130:BQ130,DC130:FJ130,GV130:JC130,KO130:MV130),\"\"))))","v":""},{"$f":"IF(A129=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G129","v":"EMPTY"},"","Percent",{"$f":"IF(J129<\"\",(J108-J129)/J108,\"\")","v":""},{"$f":"IF(K129<\"\",(K108-K129)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT130:CH130)>0.01,AVERAGE(BT130:CH130),\"\")","v":""},{"$f":"IF(BT129<\"\",(BT108-BT129)/BT108,\"\")","v":""},{"$f":"IF(BU129<\"\",(BU108-BU129)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK130:CY130)>0.01,AVERAGE(CK130:CY130),\"\")","v":""},{"$f":"IF(CK129<\"\",(CK108-CK129)/CK108,\"\")","v":""},{"$f":"IF(CL129<\"\",(CL108-CL129)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC130:FJ130)>0.01,AVERAGE(DC130:FJ130),\"\")","v":""},"Percent",{"$f":"IF(DC129<\"\",(DC108-DC129)/DC108,\"\")","v":""},{"$f":"IF(DD129<\"\",(DD108-DD129)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM130:GA130)>0.01,AVERAGE(FM130:GA130),\"\")","v":""},{"$f":"IF(FM129<\"\",(FM108-FM129)/FM108,\"\")","v":""},{"$f":"IF(FN129<\"\",(FN108-FN129)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD130:GR130)>0.01,AVERAGE(GD130:GR130),\"\")","v":""},{"$f":"IF(GD129<\"\",(GD108-GD129)/GD108,\"\")","v":""},{"$f":"IF(GE129<\"\",(GE108-GE129)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV130:JC130)>0.01,AVERAGE(GV130:JC130),\"\")","v":""},"Percent",{"$f":"IF(GV129<\"\",(GV108-GV129)/GV108,\"\")","v":""},{"$f":"IF(GW129<\"\",(GW108-GW129)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF130:JT130)>0.01,AVERAGE(JF130:JT130),\"\")","v":""},{"$f":"IF(JF129<\"\",(JF108-JF129)/JF108,\"\")","v":""},{"$f":"IF(JG129<\"\",(JG108-JG129)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW130:KK130)>0.01,AVERAGE(JW130:KK130),\"\")","v":""},{"$f":"IF(JW129<\"\",(JW108-JW129)/JW108,\"\")","v":""},{"$f":"IF(JX129<\"\",(JX108-JX129)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO130:MV130)>0.01,AVERAGE(KO130:MV130),\"\")","v":""},"Percent",{"$f":"IF(KO129<\"\",(KO108-KO129)/KO108,\"\")","v":""},{"$f":"IF(KP129<\"\",(KP108-KP129)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY130:NM130)>0.01,AVERAGE(MY130:NM130),\"\")","v":""},{"$f":"IF(MY129<\"\",(MY108-MY129)/MY108,\"\")","v":""},{"$f":"IF(MZ129<\"\",(MZ108-MZ129)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP130:OD130)>0.01,AVERAGE(NP130:OD130),\"\")","v":""},{"$f":"IF(NP129<\"\",(NP108-NP129)/NP108,\"\")","v":""},{"$f":"IF(NQ129<\"\",(NQ108-NQ129)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$16>0,'Setup Page'!$O$16,\"\")","v":""},{"$f":"IF(AND(LEN(H132)>0,LEN(BS132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$10+BS132*'Setup Page'!$D$10+CJ132*'Setup Page'!$E$10,IF(AND(LEN(H132)>0,LEN(BS132)>0),H132*'Setup Page'!$C$13+BS132*'Setup Page'!$D$13,IF(AND(LEN(H132)>0,LEN(CJ132)>0),H132*'Setup Page'!$C$16+CJ132*'Setup Page'!$D$16,IF(LEN(H132)>0,H132,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA132)>0,LEN(FL132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$10+FL132*'Setup Page'!$D$10+GC132*'Setup Page'!$E$10,IF(AND(LEN(DA132)>0,LEN(FL132)>0),DA132*'Setup Page'!$C$13+FL132*'Setup Page'!$D$13,IF(AND(LEN(DA132)>0,LEN(GC132)>0),DA132*'Setup Page'!$C$16+GC132*'Setup Page'!$D$16,IF(LEN(DA132)>0,DA132,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT132)>0,LEN(JE132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$10+JE132*'Setup Page'!$D$10+JV132*'Setup Page'!$E$10,IF(AND(LEN(GT132)>0,LEN(JE132)>0),GT132*'Setup Page'!$C$13+JE132*'Setup Page'!$D$13,IF(AND(LEN(GT132)>0,LEN(JV132)>0),GT132*'Setup Page'!$C$16+JV132*'Setup Page'!$D$16,IF(LEN(GT132)>0,GT132,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM132)>0,LEN(MX132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$10+MX132*'Setup Page'!$D$10+NO132*'Setup Page'!$E$10,IF(AND(LEN(KM132)>0,LEN(MX132)>0),KM132*'Setup Page'!$C$13+MX132*'Setup Page'!$D$13,IF(AND(LEN(KM132)>0,LEN(NO132)>0),KM132*'Setup Page'!$C$16+NO132*'Setup Page'!$D$16,IF(LEN(KM132)>0,KM132,\"\"))))","v":""},{"$f":"IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$10+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$10+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$E$10,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(BS132,FL132,JE132,MX132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$13+AVERAGE(BT132:CH132,FM132:GA132,JF132:JT132,MY132:NM132)*'Setup Page'!$D$13,IF(AND(SUM(H132,DA132,GT132,KM132)>0,SUM(CJ132,GC132,JV132,NO132)>0),AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132)*'Setup Page'!$C$16+AVERAGE(CK132:CY132,GD132:GR132,JW132:KK132,NP132:OD132)*'Setup Page'!$D$16,IF(SUM(H132,DA132,GT132,KM132)>0,AVERAGE(J132:BQ132,DC132:FJ132,GV132:JC132,KO132:MV132),\"\"))))","v":""},{"$f":"IF(A131=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G131","v":"EMPTY"},"","Percent",{"$f":"IF(J131<\"\",(J108-J131)/J108,\"\")","v":""},{"$f":"IF(K131<\"\",(K108-K131)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT132:CH132)>0.01,AVERAGE(BT132:CH132),\"\")","v":""},{"$f":"IF(BT131<\"\",(BT108-BT131)/BT108,\"\")","v":""},{"$f":"IF(BU131<\"\",(BU108-BU131)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK132:CY132)>0.01,AVERAGE(CK132:CY132),\"\")","v":""},{"$f":"IF(CK131<\"\",(CK108-CK131)/CK108,\"\")","v":""},{"$f":"IF(CL131<\"\",(CL108-CL131)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC132:FJ132)>0.01,AVERAGE(DC132:FJ132),\"\")","v":""},"Percent",{"$f":"IF(DC131<\"\",(DC108-DC131)/DC108,\"\")","v":""},{"$f":"IF(DD131<\"\",(DD108-DD131)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM132:GA132)>0.01,AVERAGE(FM132:GA132),\"\")","v":""},{"$f":"IF(FM131<\"\",(FM108-FM131)/FM108,\"\")","v":""},{"$f":"IF(FN131<\"\",(FN108-FN131)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD132:GR132)>0.01,AVERAGE(GD132:GR132),\"\")","v":""},{"$f":"IF(GD131<\"\",(GD108-GD131)/GD108,\"\")","v":""},{"$f":"IF(GE131<\"\",(GE108-GE131)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV132:JC132)>0.01,AVERAGE(GV132:JC132),\"\")","v":""},"Percent",{"$f":"IF(GV131<\"\",(GV108-GV131)/GV108,\"\")","v":""},{"$f":"IF(GW131<\"\",(GW108-GW131)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF132:JT132)>0.01,AVERAGE(JF132:JT132),\"\")","v":""},{"$f":"IF(JF131<\"\",(JF108-JF131)/JF108,\"\")","v":""},{"$f":"IF(JG131<\"\",(JG108-JG131)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW132:KK132)>0.01,AVERAGE(JW132:KK132),\"\")","v":""},{"$f":"IF(JW131<\"\",(JW108-JW131)/JW108,\"\")","v":""},{"$f":"IF(JX131<\"\",(JX108-JX131)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO132:MV132)>0.01,AVERAGE(KO132:MV132),\"\")","v":""},"Percent",{"$f":"IF(KO131<\"\",(KO108-KO131)/KO108,\"\")","v":""},{"$f":"IF(KP131<\"\",(KP108-KP131)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY132:NM132)>0.01,AVERAGE(MY132:NM132),\"\")","v":""},{"$f":"IF(MY131<\"\",(MY108-MY131)/MY108,\"\")","v":""},{"$f":"IF(MZ131<\"\",(MZ108-MZ131)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP132:OD132)>0.01,AVERAGE(NP132:OD132),\"\")","v":""},{"$f":"IF(NP131<\"\",(NP108-NP131)/NP108,\"\")","v":""},{"$f":"IF(NQ131<\"\",(NQ108-NQ131)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$17>0,'Setup Page'!$O$17,\"\")","v":""},{"$f":"IF(AND(LEN(H134)>0,LEN(BS134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$10+BS134*'Setup Page'!$D$10+CJ134*'Setup Page'!$E$10,IF(AND(LEN(H134)>0,LEN(BS134)>0),H134*'Setup Page'!$C$13+BS134*'Setup Page'!$D$13,IF(AND(LEN(H134)>0,LEN(CJ134)>0),H134*'Setup Page'!$C$16+CJ134*'Setup Page'!$D$16,IF(LEN(H134)>0,H134,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA134)>0,LEN(FL134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$10+FL134*'Setup Page'!$D$10+GC134*'Setup Page'!$E$10,IF(AND(LEN(DA134)>0,LEN(FL134)>0),DA134*'Setup Page'!$C$13+FL134*'Setup Page'!$D$13,IF(AND(LEN(DA134)>0,LEN(GC134)>0),DA134*'Setup Page'!$C$16+GC134*'Setup Page'!$D$16,IF(LEN(DA134)>0,DA134,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT134)>0,LEN(JE134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$10+JE134*'Setup Page'!$D$10+JV134*'Setup Page'!$E$10,IF(AND(LEN(GT134)>0,LEN(JE134)>0),GT134*'Setup Page'!$C$13+JE134*'Setup Page'!$D$13,IF(AND(LEN(GT134)>0,LEN(JV134)>0),GT134*'Setup Page'!$C$16+JV134*'Setup Page'!$D$16,IF(LEN(GT134)>0,GT134,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM134)>0,LEN(MX134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$10+MX134*'Setup Page'!$D$10+NO134*'Setup Page'!$E$10,IF(AND(LEN(KM134)>0,LEN(MX134)>0),KM134*'Setup Page'!$C$13+MX134*'Setup Page'!$D$13,IF(AND(LEN(KM134)>0,LEN(NO134)>0),KM134*'Setup Page'!$C$16+NO134*'Setup Page'!$D$16,IF(LEN(KM134)>0,KM134,\"\"))))","v":""},{"$f":"IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$10+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$10+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$E$10,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(BS134,FL134,JE134,MX134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$13+AVERAGE(BT134:CH134,FM134:GA134,JF134:JT134,MY134:NM134)*'Setup Page'!$D$13,IF(AND(SUM(H134,DA134,GT134,KM134)>0,SUM(CJ134,GC134,JV134,NO134)>0),AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134)*'Setup Page'!$C$16+AVERAGE(CK134:CY134,GD134:GR134,JW134:KK134,NP134:OD134)*'Setup Page'!$D$16,IF(SUM(H134,DA134,GT134,KM134)>0,AVERAGE(J134:BQ134,DC134:FJ134,GV134:JC134,KO134:MV134),\"\"))))","v":""},{"$f":"IF(A133=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G133","v":"EMPTY"},"","Percent",{"$f":"IF(J133<\"\",(J108-J133)/J108,\"\")","v":""},{"$f":"IF(K133<\"\",(K108-K133)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT134:CH134)>0.01,AVERAGE(BT134:CH134),\"\")","v":""},{"$f":"IF(BT133<\"\",(BT108-BT133)/BT108,\"\")","v":""},{"$f":"IF(BU133<\"\",(BU108-BU133)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK134:CY134)>0.01,AVERAGE(CK134:CY134),\"\")","v":""},{"$f":"IF(CK133<\"\",(CK108-CK133)/CK108,\"\")","v":""},{"$f":"IF(CL133<\"\",(CL108-CL133)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC134:FJ134)>0.01,AVERAGE(DC134:FJ134),\"\")","v":""},"Percent",{"$f":"IF(DC133<\"\",(DC108-DC133)/DC108,\"\")","v":""},{"$f":"IF(DD133<\"\",(DD108-DD133)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM134:GA134)>0.01,AVERAGE(FM134:GA134),\"\")","v":""},{"$f":"IF(FM133<\"\",(FM108-FM133)/FM108,\"\")","v":""},{"$f":"IF(FN133<\"\",(FN108-FN133)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD134:GR134)>0.01,AVERAGE(GD134:GR134),\"\")","v":""},{"$f":"IF(GD133<\"\",(GD108-GD133)/GD108,\"\")","v":""},{"$f":"IF(GE133<\"\",(GE108-GE133)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV134:JC134)>0.01,AVERAGE(GV134:JC134),\"\")","v":""},"Percent",{"$f":"IF(GV133<\"\",(GV108-GV133)/GV108,\"\")","v":""},{"$f":"IF(GW133<\"\",(GW108-GW133)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF134:JT134)>0.01,AVERAGE(JF134:JT134),\"\")","v":""},{"$f":"IF(JF133<\"\",(JF108-JF133)/JF108,\"\")","v":""},{"$f":"IF(JG133<\"\",(JG108-JG133)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW134:KK134)>0.01,AVERAGE(JW134:KK134),\"\")","v":""},{"$f":"IF(JW133<\"\",(JW108-JW133)/JW108,\"\")","v":""},{"$f":"IF(JX133<\"\",(JX108-JX133)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO134:MV134)>0.01,AVERAGE(KO134:MV134),\"\")","v":""},"Percent",{"$f":"IF(KO133<\"\",(KO108-KO133)/KO108,\"\")","v":""},{"$f":"IF(KP133<\"\",(KP108-KP133)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY134:NM134)>0.01,AVERAGE(MY134:NM134),\"\")","v":""},{"$f":"IF(MY133<\"\",(MY108-MY133)/MY108,\"\")","v":""},{"$f":"IF(MZ133<\"\",(MZ108-MZ133)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP134:OD134)>0.01,AVERAGE(NP134:OD134),\"\")","v":""},{"$f":"IF(NP133<\"\",(NP108-NP133)/NP108,\"\")","v":""},{"$f":"IF(NQ133<\"\",(NQ108-NQ133)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$18>0,'Setup Page'!$O$18,\"\")","v":""},{"$f":"IF(AND(LEN(H136)>0,LEN(BS136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$10+BS136*'Setup Page'!$D$10+CJ136*'Setup Page'!$E$10,IF(AND(LEN(H136)>0,LEN(BS136)>0),H136*'Setup Page'!$C$13+BS136*'Setup Page'!$D$13,IF(AND(LEN(H136)>0,LEN(CJ136)>0),H136*'Setup Page'!$C$16+CJ136*'Setup Page'!$D$16,IF(LEN(H136)>0,H136,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA136)>0,LEN(FL136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$10+FL136*'Setup Page'!$D$10+GC136*'Setup Page'!$E$10,IF(AND(LEN(DA136)>0,LEN(FL136)>0),DA136*'Setup Page'!$C$13+FL136*'Setup Page'!$D$13,IF(AND(LEN(DA136)>0,LEN(GC136)>0),DA136*'Setup Page'!$C$16+GC136*'Setup Page'!$D$16,IF(LEN(DA136)>0,DA136,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT136)>0,LEN(JE136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$10+JE136*'Setup Page'!$D$10+JV136*'Setup Page'!$E$10,IF(AND(LEN(GT136)>0,LEN(JE136)>0),GT136*'Setup Page'!$C$13+JE136*'Setup Page'!$D$13,IF(AND(LEN(GT136)>0,LEN(JV136)>0),GT136*'Setup Page'!$C$16+JV136*'Setup Page'!$D$16,IF(LEN(GT136)>0,GT136,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM136)>0,LEN(MX136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$10+MX136*'Setup Page'!$D$10+NO136*'Setup Page'!$E$10,IF(AND(LEN(KM136)>0,LEN(MX136)>0),KM136*'Setup Page'!$C$13+MX136*'Setup Page'!$D$13,IF(AND(LEN(KM136)>0,LEN(NO136)>0),KM136*'Setup Page'!$C$16+NO136*'Setup Page'!$D$16,IF(LEN(KM136)>0,KM136,\"\"))))","v":""},{"$f":"IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$10+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$10+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$E$10,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(BS136,FL136,JE136,MX136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$13+AVERAGE(BT136:CH136,FM136:GA136,JF136:JT136,MY136:NM136)*'Setup Page'!$D$13,IF(AND(SUM(H136,DA136,GT136,KM136)>0,SUM(CJ136,GC136,JV136,NO136)>0),AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136)*'Setup Page'!$C$16+AVERAGE(CK136:CY136,GD136:GR136,JW136:KK136,NP136:OD136)*'Setup Page'!$D$16,IF(SUM(H136,DA136,GT136,KM136)>0,AVERAGE(J136:BQ136,DC136:FJ136,GV136:JC136,KO136:MV136),\"\"))))","v":""},{"$f":"IF(A135=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G135","v":"EMPTY"},"","Percent",{"$f":"IF(J135<\"\",(J108-J135)/J108,\"\")","v":""},{"$f":"IF(K135<\"\",(K108-K135)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT136:CH136)>0.01,AVERAGE(BT136:CH136),\"\")","v":""},{"$f":"IF(BT135<\"\",(BT108-BT135)/BT108,\"\")","v":""},{"$f":"IF(BU135<\"\",(BU108-BU135)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK136:CY136)>0.01,AVERAGE(CK136:CY136),\"\")","v":""},{"$f":"IF(CK135<\"\",(CK108-CK135)/CK108,\"\")","v":""},{"$f":"IF(CL135<\"\",(CL108-CL135)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC136:FJ136)>0.01,AVERAGE(DC136:FJ136),\"\")","v":""},"Percent",{"$f":"IF(DC135<\"\",(DC108-DC135)/DC108,\"\")","v":""},{"$f":"IF(DD135<\"\",(DD108-DD135)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM136:GA136)>0.01,AVERAGE(FM136:GA136),\"\")","v":""},{"$f":"IF(FM135<\"\",(FM108-FM135)/FM108,\"\")","v":""},{"$f":"IF(FN135<\"\",(FN108-FN135)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD136:GR136)>0.01,AVERAGE(GD136:GR136),\"\")","v":""},{"$f":"IF(GD135<\"\",(GD108-GD135)/GD108,\"\")","v":""},{"$f":"IF(GE135<\"\",(GE108-GE135)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV136:JC136)>0.01,AVERAGE(GV136:JC136),\"\")","v":""},"Percent",{"$f":"IF(GV135<\"\",(GV108-GV135)/GV108,\"\")","v":""},{"$f":"IF(GW135<\"\",(GW108-GW135)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF136:JT136)>0.01,AVERAGE(JF136:JT136),\"\")","v":""},{"$f":"IF(JF135<\"\",(JF108-JF135)/JF108,\"\")","v":""},{"$f":"IF(JG135<\"\",(JG108-JG135)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW136:KK136)>0.01,AVERAGE(JW136:KK136),\"\")","v":""},{"$f":"IF(JW135<\"\",(JW108-JW135)/JW108,\"\")","v":""},{"$f":"IF(JX135<\"\",(JX108-JX135)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(KO136:MV136)>0.01,AVERAGE(KO136:MV136),\"\")","v":""},"Percent",{"$f":"IF(KO135<\"\",(KO108-KO135)/KO108,\"\")","v":""},{"$f":"IF(KP135<\"\",(KP108-KP135)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY136:NM136)>0.01,AVERAGE(MY136:NM136),\"\")","v":""},{"$f":"IF(MY135<\"\",(MY108-MY135)/MY108,\"\")","v":""},{"$f":"IF(MZ135<\"\",(MZ108-MZ135)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP136:OD136)>0.01,AVERAGE(NP136:OD136),\"\")","v":""},{"$f":"IF(NP135<\"\",(NP108-NP135)/NP108,\"\")","v":""},{"$f":"IF(NQ135<\"\",(NQ108-NQ135)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$f":"IF('Setup Page'!$O$19>0,'Setup Page'!$O$19,\"\")","v":""},{"$f":"IF(AND(LEN(H138)>0,LEN(BS138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$10+BS138*'Setup Page'!$D$10+CJ138*'Setup Page'!$E$10,IF(AND(LEN(H138)>0,LEN(BS138)>0),H138*'Setup Page'!$C$13+BS138*'Setup Page'!$D$13,IF(AND(LEN(H138)>0,LEN(CJ138)>0),H138*'Setup Page'!$C$16+CJ138*'Setup Page'!$D$16,IF(LEN(H138)>0,H138,\"\"))))","v":""},{"$f":"IF(AND(LEN(DA138)>0,LEN(FL138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$10+FL138*'Setup Page'!$D$10+GC138*'Setup Page'!$E$10,IF(AND(LEN(DA138)>0,LEN(FL138)>0),DA138*'Setup Page'!$C$13+FL138*'Setup Page'!$D$13,IF(AND(LEN(DA138)>0,LEN(GC138)>0),DA138*'Setup Page'!$C$16+GC138*'Setup Page'!$D$16,IF(LEN(DA138)>0,DA138,\"\"))))","v":""},{"$f":"IF(AND(LEN(GT138)>0,LEN(JE138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$10+JE138*'Setup Page'!$D$10+JV138*'Setup Page'!$E$10,IF(AND(LEN(GT138)>0,LEN(JE138)>0),GT138*'Setup Page'!$C$13+JE138*'Setup Page'!$D$13,IF(AND(LEN(GT138)>0,LEN(JV138)>0),GT138*'Setup Page'!$C$16+JV138*'Setup Page'!$D$16,IF(LEN(GT138)>0,GT138,\"\"))))","v":""},{"$f":"IF(AND(LEN(KM138)>0,LEN(MX138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$10+MX138*'Setup Page'!$D$10+NO138*'Setup Page'!$E$10,IF(AND(LEN(KM138)>0,LEN(MX138)>0),KM138*'Setup Page'!$C$13+MX138*'Setup Page'!$D$13,IF(AND(LEN(KM138)>0,LEN(NO138)>0),KM138*'Setup Page'!$C$16+NO138*'Setup Page'!$D$16,IF(LEN(KM138)>0,KM138,\"\"))))","v":""},{"$f":"IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$10+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$10+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$E$10,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(BS138,FL138,JE138,MX138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$13+AVERAGE(BT138:CH138,FM138:GA138,JF138:JT138,MY138:NM138)*'Setup Page'!$D$13,IF(AND(SUM(H138,DA138,GT138,KM138)>0,SUM(CJ138,GC138,JV138,NO138)>0),AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138)*'Setup Page'!$C$16+AVERAGE(CK138:CY138,GD138:GR138,JW138:KK138,NP138:OD138)*'Setup Page'!$D$16,IF(SUM(H138,DA138,GT138,KM138)>0,AVERAGE(J138:BQ138,DC138:FJ138,GV138:JC138,KO138:MV138),\"\"))))","v":""},{"$f":"IF(A137=\"\",\"EMPTY\",\"\")","v":"EMPTY"},null,"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong",{"$nulls":96},"# Wrong"]
[{"$nulls":6},{"$f":"G137","v":"EMPTY"},"","Percent",{"$f":"IF(J137<\"\",(J108-J137)/J108,\"\")","v":""},{"$f":"IF(K137<\"\",(K108-K137)/K108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(BT138:CH138)>0.01,AVERAGE(BT138:CH138),\"\")","v":""},{"$f":"IF(BT137<\"\",(BT108-BT137)/BT108,\"\")","v":""},{"$f":"IF(BU137<\"\",(BU108-BU137)/BU108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(CK138:CY138)>0.01,AVERAGE(CK138:CY138),\"\")","v":""},{"$f":"IF(CK137<\"\",(CK108-CK137)/CK108,\"\")","v":""},{"$f":"IF(CL137<\"\",(CL108-CL137)/CL108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(DC138:FJ138)>0.01,AVERAGE(DC138:FJ138),\"\")","v":""},"Percent",{"$f":"IF(DC137<\"\",(DC108-DC137)/DC108,\"\")","v":""},{"$f":"IF(DD137<\"\",(DD108-DD137)/DD108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(FM138:GA138)>0.01,AVERAGE(FM138:GA138),\"\")","v":""},{"$f":"IF(FM137<\"\",(FM108-FM137)/FM108,\"\")","v":""},{"$f":"IF(FN137<\"\",(FN108-FN137)/FN108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GD138:GR138)>0.01,AVERAGE(GD138:GR138),\"\")","v":""},{"$f":"IF(GD137<\"\",(GD108-GD137)/GD108,\"\")","v":""},{"$f":"IF(GE137<\"\",(GE108-GE137)/GE108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(GV138:JC138)>0.01,AVERAGE(GV138:JC138),\"\")","v":""},"Percent",{"$f":"IF(GV137<\"\",(GV108-GV137)/GV108,\"\")","v":""},{"$f":"IF(GW137<\"\",(GW108-GW137)/GW108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(JF138:JT138)>0.01,AVERAGE(JF138:JT138),\"\")","v":""},{"$f":"IF(JF137<\"\",(JF108-JF137)/JF108,\"\")","v":""},{"$f":"IF(JG137<\"\",(JG108-JG137)/JG108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(JW138:KK138)>0.01,AVERAGE(JW138:KK138),\"\")","v":""},{"$f":"IF(JW137<\"\",(JW108-JW137)/JW108,\"\")","v":""},{"$f":"IF(JX137<\"\",(JX108-JX137)/JX108,\"\")","v":""},"","","","","","","","","","","","","",null,"","Percent",{"$f":"IF(KO137<\"\",(KO108-KO137)/KO108,\"\")","v":""},{"$f":"IF(KP137<\"\",(KP108-KP137)/KP108,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF(SUM(MY138:NM138)>0.01,AVERAGE(MY138:NM138),\"\")","v":""},{"$f":"IF(MY137<\"\",(MY108-MY137)/MY108,\"\")","v":""},{"$f":"IF(MZ137<\"\",(MZ108-MZ137)/MZ108,\"\")","v":""},"","","","","","","","","","","","","",null,{"$f":"IF(SUM(NP138:OD138)>0.01,AVERAGE(NP138:OD138),\"\")","v":""},{"$f":"IF(NP137<\"\",(NP108-NP137)/NP108,\"\")","v":""},{"$f":"IF(NQ137<\"\",(NQ108-NQ137)/NQ108,\"\")","v":""},"","","","","","","","","","","","",""]
[{"$nulls":6},{"$f":"IF($A$107=0,\"EMPTY\",\"\")","v":"EMPTY"},null,null,{"$f":"IF(J108=\"\",\"\",AVERAGE(J110,J112,J114,J116,J118,J120,J122,J124,J126,J128,J130,J132,J134,J136,J138))","v":""},{"$f":"IF(K108=\"\",\"\",AVERAGE(K110,K112,K114,K116,K118,K120,K122,K124,K126,K128,K130,K132,K134,K136,K138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(BT108=\"\",\"\",AVERAGE(BT110,BT112,BT114,BT116,BT118,BT120,BT122,BT124,BT126,BT128,BT130,BT132,BT134,BT136,BT138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(CK108=\"\",\"\",AVERAGE(CK110,CK112,CK114,CK116,CK118,CK120,CK122,CK124,CK126,CK128,CK130,CK132,CK134,CK136,CK138))","v":""},"","","","","","","","","","",null,"","","",{"$nulls":3},{"$f":"IF(DC108=\"\",\"\",AVERAGE(DC110,DC112,DC114,DC116,DC118,DC120,DC122,DC124,DC126,DC128,DC130,DC132,DC134,DC136,DC138))","v":""},{"$f":"IF(DD108=\"\",\"\",AVERAGE(DD110,DD112,DD114,DD116,DD118,DD120,DD122,DD124,DD126,DD128,DD130,DD132,DD134,DD136,DD138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(FM108=\"\",\"\",AVERAGE(FM110,FM112,FM114,FM116,FM118,FM120,FM122,FM124,FM126,FM128,FM130,FM132,FM134,FM136,FM138))","v":""},"","","","","","","","","","",null,"","","",null,null,{"$f":"IF(GD108=\"\",\"\",AVERAGE(GD110,GD112,GD114,GD116,GD118,GD120,GD122,GD124,GD126,GD128,GD130,GD132,GD134,GD136,GD138))","v":""},"","","","","","","","",null,"","","","","",{"$nulls":3},{"$f":"IF(GV108=\"\",\"\",AVERAGE(GV110,GV112,GV114,GV116,GV118,GV120,GV122,GV124,GV126,GV128,GV130,GV132,GV134,GV136,GV138))","v":""},{"$f":"IF(GW108=\"\",\"\",AVERAGE(GW110,GW112,GW114,GW116,GW118,GW120,GW122,GW124,GW126,GW128,GW130,GW132,GW134,GW136,GW138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","",null,null,{"$f":"IF(JF108=\"\",\"\",AVERAGE(JF110,JF112,JF114,JF116,JF118,JF120,JF122,JF124,JF126,JF128,JF130,JF132,JF134,JF136,JF138))","v":""},"","","","","","","",null,"","","","","","",null,null,{"$f":"IF(JW108=\"\",\"\",AVERAGE(JW110,JW112,JW114,JW116,JW118,JW120,JW122,JW124,JW126,JW128,JW130,JW132,JW134,JW136,JW138))","v":""},"","","","","","","","","",null,"","","","",{"$nulls":3},{"$f":"IF(KO108=\"\",\"\",AVERAGE(KO110,KO112,KO114,KO116,KO118,KO120,KO122,KO124,KO126,KO128,KO130,KO132,KO134,KO136,KO138))","v":""},{"$f":"IF(KP108=\"\",\"\",AVERAGE(KP110,KP112,KP114,KP116,KP118,KP120,KP122,KP124,KP126,KP128,KP130,KP132,KP134,KP136,KP138))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$nulls":9},"","","","","","","","","","","",null,null,{"$f":"IF(MY108=\"\",\"\",AVERAGE(MY110,MY112,MY114,MY116,MY118,MY120,MY122,MY124,MY126,MY128,MY130,MY132,MY134,MY136,MY138))","v":""},"","","","","","","","","",null,"","","","",null,null,{"$f":"IF(NP108=\"\",\"\",AVERAGE(NP110,NP112,NP114,NP116,NP118,NP120,NP122,NP124,NP126,NP128,NP130,NP132,NP134,NP136,NP138))","v":""},"","","","","","","","",null,"","","","",""]