{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["INTRODUCTION","VOLUME INPUT","LOG PRICES","COST INPUT","UNIT SUMMARY","HELP","Module1"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":25,"comments":4,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":6,"reason":"part_missing"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INTRODUCTION","index":0,"n_rows":1000,"n_cols":1,"rows_kept":1000,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["berger00"]

{"sheet":"VOLUME INPUT","index":1,"n_rows":79,"n_cols":68,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["UNIT, SPECIES, & VOLUME  DATA  INPUT  SCREEN"]
[null,null,"Sale name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","Index","Name","Code"]
[null,null,"Volume type (select)","CCF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,0]
[null,null,"Forest/district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V3","v":"Alaska yellow cedar"},2,{"$f":"'LOG PRICES'!V3","v":"Alaska yellow cedar"},{"$f":"'LOG PRICES'!U3","v":42}]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V4","v":"ash"},3,{"$f":"'LOG PRICES'!V4","v":"ash"},{"$f":"'LOG PRICES'!U4","v":355}]
[null,null,"Species - select from blue-shaded cells below…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V5","v":"beech"},4,{"$f":"'LOG PRICES'!V5","v":"beech"},{"$f":"'LOG PRICES'!U5","v":362}]
["Unit","Include?",null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V6","v":"birch"},5,{"$f":"'LOG PRICES'!V6","v":"birch"},{"$f":"'LOG PRICES'!U6","v":357},null,"Species keys…"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(C8:H8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tot Vol",null,null,"Sel Keys","SP1","SP2","SP3","SP4","SP5","SP6","Sum","Status",null,"Selection",null,"Vol type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V7","v":"cedar"},6,{"$f":"'LOG PRICES'!V7","v":"cedar"},{"$f":"'LOG PRICES'!U7","v":360},null," sp key #1"," sp key #2"," sp key #3","sp key #4"," sp key #5"," sp key #6"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(C9:H9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I8","v":0},null,null,{"$f":"IF(B8=\"Yes\",TRUE,FALSE)","v":false},{"$f":"IF($AE9=TRUE,C8,0)","v":0},{"$f":"IF($AE9=TRUE,D8,0)","v":0},{"$f":"IF($AE9=TRUE,E8,0)","v":0},{"$f":"IF($AE9=TRUE,F8,0)","v":0},{"$f":"IF($AE9=TRUE,G8,0)","v":0},{"$f":"IF($AE9=TRUE,H8,0)","v":0},{"$f":"SUM(AF9:AK9)","v":0},{"$f":"'UNIT SUMMARY'!I7","v":""},null,"Yes",null,"CCF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V8","v":"cherry"},7,{"$f":"'LOG PRICES'!V8","v":"cherry"},{"$f":"'LOG PRICES'!U8","v":359},null,{"$f":"IF(ISNA(VLOOKUP(C7,$BF$4:$BG$45,2,FALSE)),1,VLOOKUP(C7,$BF$4:$BG$45,2,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP(D7,$BF$4:$BG$45,2,FALSE)),1,VLOOKUP(D7,$BF$4:$BG$45,2,FALSE))","v":1},1,1,1,1]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I9","v":0},null,null,false,0,0,0,0,0,0,{"$f":"SUM(AF10:AK10)","v":0},{"$f":"'UNIT SUMMARY'!I8","v":""},null,"No",null,"MBF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V9","v":"Douglas-fir east"},8,{"$f":"'LOG PRICES'!V9","v":"Douglas-fir east"},{"$f":"'LOG PRICES'!U9","v":204}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I9","v":""},null,null,null,"TON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V10","v":"Douglas-fir west"},9,{"$f":"'LOG PRICES'!V10","v":"Douglas-fir west"},{"$f":"'LOG PRICES'!U10","v":205}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I10","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V11","v":"elm"},10,{"$f":"'LOG PRICES'!V11","v":"elm"},{"$f":"'LOG PRICES'!U11","v":363}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I11","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V12","v":"Engelman spruce"},11,{"$f":"'LOG PRICES'!V12","v":"Engelman spruce"},{"$f":"'LOG PRICES'!U12","v":93}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I12","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V13","v":"fiber"},12,{"$f":"'LOG PRICES'!V13","v":"fiber"},{"$f":"'LOG PRICES'!U13","v":2}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I13","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V14","v":"fir"},13,{"$f":"'LOG PRICES'!V14","v":"fir"},{"$f":"'LOG PRICES'!U14","v":356}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I14","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V15","v":"grand fir"},14,{"$f":"'LOG PRICES'!V15","v":"grand fir"},{"$f":"'LOG PRICES'!U15","v":17}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I15","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V16","v":"hemlock"},15,{"$f":"'LOG PRICES'!V16","v":"hemlock"},{"$f":"'LOG PRICES'!U16","v":361}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I16","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V17","v":"hickory"},16,{"$f":"'LOG PRICES'!V17","v":"hickory"},{"$f":"'LOG PRICES'!U17","v":358}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I17","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V18","v":"incense cedar"},17,{"$f":"'LOG PRICES'!V18","v":"incense cedar"},{"$f":"'LOG PRICES'!U18","v":81}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I18","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V19","v":"larch"},18,{"$f":"'LOG PRICES'!V19","v":"larch"},{"$f":"'LOG PRICES'!U19","v":70}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I19","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V20","v":"lodgepole pine"},19,{"$f":"'LOG PRICES'!V20","v":"lodgepole pine"},{"$f":"'LOG PRICES'!U20","v":108}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I20","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V21","v":"mountain hemlock"},20,{"$f":"'LOG PRICES'!V21","v":"mountain hemlock"},{"$f":"'LOG PRICES'!U21","v":264}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I21","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V22","v":"maple"},21,{"$f":"'LOG PRICES'!V22","v":"maple"},{"$f":"'LOG PRICES'!U22","v":352}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I22","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V23","v":"noble fir"},22,{"$f":"'LOG PRICES'!V23","v":"noble fir"},{"$f":"'LOG PRICES'!U23","v":22}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I23","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V24","v":"oak"},23,{"$f":"'LOG PRICES'!V24","v":"oak"},{"$f":"'LOG PRICES'!U24","v":351}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V25","v":"other"},24,{"$f":"'LOG PRICES'!V25","v":"other"},{"$f":"'LOG PRICES'!U25","v":367}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I25","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V26","v":"Port Orford cedar"},25,{"$f":"'LOG PRICES'!V26","v":"Port Orford cedar"},{"$f":"'LOG PRICES'!U26","v":41}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I26","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V27","v":"Pacific silver fir"},26,{"$f":"'LOG PRICES'!V27","v":"Pacific silver fir"},{"$f":"'LOG PRICES'!U27","v":11}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I27","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V28","v":"pine"},27,{"$f":"'LOG PRICES'!V28","v":"pine"},{"$f":"'LOG PRICES'!U28","v":353}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I28","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V29","v":"ponderosa pine"},28,{"$f":"'LOG PRICES'!V29","v":"ponderosa pine"},{"$f":"'LOG PRICES'!U29","v":122}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I29","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V30","v":"poplar"},29,{"$f":"'LOG PRICES'!V30","v":"poplar"},{"$f":"'LOG PRICES'!U30","v":366}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I30","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V31","v":"red alder"},30,{"$f":"'LOG PRICES'!V31","v":"red alder"},{"$f":"'LOG PRICES'!U31","v":350}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I31","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V32","v":"redwood"},31,{"$f":"'LOG PRICES'!V32","v":"redwood"},{"$f":"'LOG PRICES'!U32","v":211}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I32","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V33","v":"Shasta red fir"},32,{"$f":"'LOG PRICES'!V33","v":"Shasta red fir"},{"$f":"'LOG PRICES'!U33","v":21}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I33","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V34","v":"Sitka spruce"},33,{"$f":"'LOG PRICES'!V34","v":"Sitka spruce"},{"$f":"'LOG PRICES'!U34","v":98}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I34","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V35","v":"spruce"},34,{"$f":"'LOG PRICES'!V35","v":"spruce"},{"$f":"'LOG PRICES'!U35","v":354}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I35","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V36","v":"subalpine fir"},35,{"$f":"'LOG PRICES'!V36","v":"subalpine fir"},{"$f":"'LOG PRICES'!U36","v":19}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I36","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V37","v":"sugar pine"},36,{"$f":"'LOG PRICES'!V37","v":"sugar pine"},{"$f":"'LOG PRICES'!U37","v":117}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I37","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V38","v":"sycamore"},37,{"$f":"'LOG PRICES'!V38","v":"sycamore"},{"$f":"'LOG PRICES'!U38","v":365}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I38","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V39","v":"tanoak"},38,{"$f":"'LOG PRICES'!V39","v":"tanoak"},{"$f":"'LOG PRICES'!U39","v":4}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(B40=\"Yes\",TRUE,FALSE)","v":false},{"$f":"IF($AE41=TRUE,C40,0)","v":0},{"$f":"IF($AE41=TRUE,D40,0)","v":0},{"$f":"IF($AE41=TRUE,E40,0)","v":0},{"$f":"IF($AE41=TRUE,F40,0)","v":0},{"$f":"IF($AE41=TRUE,G40,0)","v":0},{"$f":"IF($AE41=TRUE,H40,0)","v":0},0,{"$f":"'UNIT SUMMARY'!I39","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V40","v":"western hemlock"},39,{"$f":"'LOG PRICES'!V40","v":"western hemlock"},{"$f":"'LOG PRICES'!U40","v":263}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I40","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V41","v":"western red cedar"},40,{"$f":"'LOG PRICES'!V41","v":"western red cedar"},{"$f":"'LOG PRICES'!U41","v":242}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I41","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V42","v":"western white pine"},41,{"$f":"'LOG PRICES'!V42","v":"western white pine"},{"$f":"'LOG PRICES'!U42","v":119}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I42","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V43","v":"walnut"},42,{"$f":"'LOG PRICES'!V43","v":"walnut"},{"$f":"'LOG PRICES'!U43","v":364}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'LOG PRICES'!V44","v":"white fir"},43,{"$f":"'LOG PRICES'!V44","v":"white fir"},{"$f":"'LOG PRICES'!U44","v":15}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I44","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I45","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I46","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I47","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I48","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I49","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I50","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I51","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I52","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I53","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I54","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I55","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I56","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I57","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I58","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I59","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I60","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I61","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I62","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I63","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I64","v":""}]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I65","v":""}]
["Totals",null,{"$f":"SUM(C8:C67)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,false,0,0,0,0,0,0,0,{"$f":"'UNIT SUMMARY'!I66","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I68+P69","v":0},null,null,"Totals",{"$f":"SUM(AF9:AF68)","v":0},0,0,0,0,0,{"$f":"SUM(AF69:AK69)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Species","Volume"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP1 vol",{"$f":"AF69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP2 vol",{"$f":"AG69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP3 vol",{"$f":"AH69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP4 vol",{"$f":"AI69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP5 vol",{"$f":"AJ69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SP6 vol",{"$f":"AK69","v":0}]

{"sheet":"LOG PRICES","index":2,"n_rows":44,"n_cols":211,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,"DELIVERED LOG PRICE DATA INPUT"]
[null,"version 3.1 - RV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sp number","sp name",null,"min ccf","min mbf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"forest #","name"]
[null,"Sale:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D2),'VOLUME INPUT'!D2,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Alaska yellow cedar",null,10,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Deschutes"]
[null,"Date:",{"$f":"IF(ISNUMBER('VOLUME INPUT'!D5),'VOLUME INPUT'!D5,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355,"ash",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Fremont"]
[null,"Forest/district:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D4),'VOLUME INPUT'!D4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362,"beech",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Gifford Pinchot"]
[null,"Volume type:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D3),'VOLUME INPUT'!D3,\"\")","v":"CCF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,"birch",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Mt. Baker-Snoqualmie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"cedar",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Mt. Hood"]
[null,{"$f":"\"Species Delivered Log Prices ($'s per \"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\")…\"","v":"Species Delivered Log Prices ($'s per ccf)…"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359,"cherry",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Olympic"]
[null,"Species selected (from VOLUME INPUT screen)","Species # ",{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"MBF\",\"CCF\")&\" delivered log price\"","v":"$/CCF delivered log price"},{"$f":"\"Minimum rates $/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")","v":"Minimum rates $/ccf"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,"Douglas-fir east",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Rogue River"]
[null,{"$f":"IF('VOLUME INPUT'!BK9>1,VLOOKUP('VOLUME INPUT'!BK9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BK9>1,VLOOKUP('VOLUME INPUT'!BK9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C10>0,VLOOKUP(C10,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,"Douglas-fir west",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Siskiyou"]
[null,{"$f":"IF('VOLUME INPUT'!BL9>1,VLOOKUP('VOLUME INPUT'!BL9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BL9>1,VLOOKUP('VOLUME INPUT'!BL9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C11>0,VLOOKUP(C11,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363,"elm",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Siuslaw"]
[null,{"$f":"IF('VOLUME INPUT'!BM9>1,VLOOKUP('VOLUME INPUT'!BM9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BM9>1,VLOOKUP('VOLUME INPUT'!BM9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C12>0,VLOOKUP(C12,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,"Engelman spruce",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"N/A"]
[null,{"$f":"IF('VOLUME INPUT'!BN9>1,VLOOKUP('VOLUME INPUT'!BN9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BN9>1,VLOOKUP('VOLUME INPUT'!BN9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C13>0,VLOOKUP(C13,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"fiber",null,0.25,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Umatilla"]
[null,{"$f":"IF('VOLUME INPUT'!BO9>1,VLOOKUP('VOLUME INPUT'!BO9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BO9>1,VLOOKUP('VOLUME INPUT'!BO9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C14>0,VLOOKUP(C14,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,356,"fir",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Umpqua"]
[null,{"$f":"IF('VOLUME INPUT'!BP9>1,VLOOKUP('VOLUME INPUT'!BP9,'VOLUME INPUT'!$BG$3:$BH$45,2),0)","v":0},{"$f":"IF('VOLUME INPUT'!BP9>1,VLOOKUP('VOLUME INPUT'!BP9,'VOLUME INPUT'!$BG$3:$BI$45,3),0)","v":0},null,{"$f":"IF(C15>0,VLOOKUP(C15,$U$3:$Y$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"grand fir",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wallow-Whitman"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,"hemlock",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Wenatchee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,"hickory",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Willamette"]
[null,"Conversion Tool - $/mbf or $/ton >>> $/ccf or $/mbf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,"incense cedar",null,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"N/A"]
[null,"$/mbf to $/ccf","Quote","Conv >> $/ccf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"larch",null,3,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Winema"]
[null,"Price quote - $/mbf",null,{"$f":"ROUND(C20*0.52,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,"lodgepole pine",null,1,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Colville"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264,"mountain hemlock",null,1,2]
[null,"$/ton to $/ccf","Quote","Wood wt - lb/cf","Conv >> $/ccf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352,"maple",null,3,5]
[null,"Price quote - $/ton",null,null,{"$f":"ROUND(C23*100*D23/2000,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"noble fir",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,"oak",null,3,5]
[null,"$/ton to $/mbf","Quote","Wood wt - lb/bf","Conv >> $/mbf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,"other",null,3,5]
[null,"Price quote - $/ton",null,null,{"$f":"ROUND(C26*1000*D26/2000,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Port Orford cedar",null,10,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Pacific silver fir",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,"pine",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,"ponderosa pine",null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,"poplar",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"red alder",null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,"redwood",null,10,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Shasta red fir",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,"Sitka spruce",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354,"spruce",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"subalpine fir",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,"sugar pine",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365,"sycamore",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"tanoak",null,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,"western hemlock",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,"western red cedar",null,6,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,"western white pine",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364,"walnut",null,3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"white fir",null,3,5]

{"sheet":"COST INPUT","index":3,"n_rows":68,"n_cols":39,"rows_kept":68,"cut":false,"hidden":false,"merged":[[4,9,6,9],[5,6,6,6],[2,1,2,2],[3,1,3,2],[4,0,6,0],[5,1,6,1],[5,2,6,2],[4,1,4,8],[5,8,6,8],[5,7,6,7],[5,4,6,4],[5,5,6,5],[5,3,6,3]]}
["LOGGING & ASSOCIATED COSTS DATA INPUT"]
["version 3.1 - RV"]
["Sale name:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D2),'VOLUME INPUT'!D2,\"\")","v":""},null,"Vol type:",{"$f":"'VOLUME INPUT'!D3","v":"CCF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rt = ","round trip"]
["For/district:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D4),'VOLUME INPUT'!D4,\"\")","v":""},null,"Date:",{"$f":"IF(ISNUMBER('VOLUME INPUT'!D5),'VOLUME INPUT'!D5,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rtm = ","round trip minutes"]
["Unit",{"$f":"\"INPUT  SALE/UNIT  SPECIFIC  COSTS  IN  $'s  PER \"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"MBF\",\"CCF\")&\"   \"","v":"INPUT  SALE/UNIT  SPECIFIC  COSTS  IN  $'s  PER CCF   "},null,null,null,null,null,null,null,{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" above, (below) base rate\"","v":"$/ccf above, (below) base rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume type = ",{"$f":"'VOLUME INPUT'!D3","v":"CCF"}]
[null,{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Stump-to-truck\"","v":"$/ccf Stump-to-truck"},"Log haul distance - mi (one way)",{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Road Maintenance\"","v":"$/ccf Road Maintenance"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" BD & Erosion\"","v":"$/ccf BD & Erosion"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Temp Roads\"","v":"$/ccf Temp Roads"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Spec Con/Recon\"","v":"$/ccf Spec Con/Recon"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Unusual\"","v":"$/ccf Unusual"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Essential KV\"","v":"$/ccf Essential KV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Cost Calculations and Defaults…",null,null,null,null,null,null,"current default is $1.6/minute for truck"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicator",null,"unit","rt-miles","miles/hour","miles/minute","traveling-rtm","standing-rtm","total-rtm","truck $/minute","avg ccf/load","avg mbf/load",{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" haul\"","v":"$/ccf haul"}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A8),'VOLUME INPUT'!A8>0),'VOLUME INPUT'!A8,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E7-'UNIT SUMMARY'!D7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I7","v":""},null,{"$f":"A8","v":""},{"$f":"C8*2","v":0},40,{"$f":"AE8/60","v":0.66666666666666663},{"$f":"AD8/AF8","v":0},65,{"$f":"IF('VOLUME INPUT'!I8>0,AH8+AG8,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B8=\"Yes\",AD8>0),ROUND(((AJ8*AG8)+(AJ8*0.559*AH8))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL8,AK8),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A9),'VOLUME INPUT'!A9>0),'VOLUME INPUT'!A9,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E8-'UNIT SUMMARY'!D8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I8","v":""},null,{"$f":"A9","v":""},{"$f":"C9*2","v":0},40,{"$f":"AE9/60","v":0.66666666666666663},{"$f":"AD9/AF9","v":0},65,{"$f":"IF('VOLUME INPUT'!I9>0,AH9+AG9,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B9=\"Yes\",AD9>0),ROUND(((AJ9*AG9)+(AJ9*0.559*AH9))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL9,AK9),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A10),'VOLUME INPUT'!A10>0),'VOLUME INPUT'!A10,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E9-'UNIT SUMMARY'!D9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I9","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I10>0,AH10+AG10,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B10=\"Yes\",AD10>0),ROUND(((AJ10*AG10)+(AJ10*0.559*AH10))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL10,AK10),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A11),'VOLUME INPUT'!A11>0),'VOLUME INPUT'!A11,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E10-'UNIT SUMMARY'!D10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I10","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I11>0,AH11+AG11,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B11=\"Yes\",AD11>0),ROUND(((AJ11*AG11)+(AJ11*0.559*AH11))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL11,AK11),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A12),'VOLUME INPUT'!A12>0),'VOLUME INPUT'!A12,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E11-'UNIT SUMMARY'!D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I11","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I12>0,AH12+AG12,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B12=\"Yes\",AD12>0),ROUND(((AJ12*AG12)+(AJ12*0.559*AH12))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL12,AK12),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A13),'VOLUME INPUT'!A13>0),'VOLUME INPUT'!A13,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E12-'UNIT SUMMARY'!D12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I12","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I13>0,AH13+AG13,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B13=\"Yes\",AD13>0),ROUND(((AJ13*AG13)+(AJ13*0.559*AH13))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL13,AK13),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A14),'VOLUME INPUT'!A14>0),'VOLUME INPUT'!A14,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E13-'UNIT SUMMARY'!D13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I13","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I14>0,AH14+AG14,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B14=\"Yes\",AD14>0),ROUND(((AJ14*AG14)+(AJ14*0.559*AH14))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL14,AK14),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A15),'VOLUME INPUT'!A15>0),'VOLUME INPUT'!A15,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E14-'UNIT SUMMARY'!D14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I14","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I15>0,AH15+AG15,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B15=\"Yes\",AD15>0),ROUND(((AJ15*AG15)+(AJ15*0.559*AH15))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL15,AK15),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A16),'VOLUME INPUT'!A16>0),'VOLUME INPUT'!A16,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E15-'UNIT SUMMARY'!D15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I15","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I16>0,AH16+AG16,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B16=\"Yes\",AD16>0),ROUND(((AJ16*AG16)+(AJ16*0.559*AH16))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL16,AK16),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A17),'VOLUME INPUT'!A17>0),'VOLUME INPUT'!A17,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E16-'UNIT SUMMARY'!D16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I16","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I17>0,AH17+AG17,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B17=\"Yes\",AD17>0),ROUND(((AJ17*AG17)+(AJ17*0.559*AH17))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL17,AK17),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A18),'VOLUME INPUT'!A18>0),'VOLUME INPUT'!A18,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E17-'UNIT SUMMARY'!D17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I17","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I18>0,AH18+AG18,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B18=\"Yes\",AD18>0),ROUND(((AJ18*AG18)+(AJ18*0.559*AH18))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL18,AK18),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A19),'VOLUME INPUT'!A19>0),'VOLUME INPUT'!A19,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E18-'UNIT SUMMARY'!D18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I18","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I19>0,AH19+AG19,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B19=\"Yes\",AD19>0),ROUND(((AJ19*AG19)+(AJ19*0.559*AH19))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL19,AK19),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A20),'VOLUME INPUT'!A20>0),'VOLUME INPUT'!A20,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E19-'UNIT SUMMARY'!D19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I19","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I20>0,AH20+AG20,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B20=\"Yes\",AD20>0),ROUND(((AJ20*AG20)+(AJ20*0.559*AH20))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL20,AK20),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A21),'VOLUME INPUT'!A21>0),'VOLUME INPUT'!A21,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E20-'UNIT SUMMARY'!D20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I20","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I21>0,AH21+AG21,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B21=\"Yes\",AD21>0),ROUND(((AJ21*AG21)+(AJ21*0.559*AH21))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL21,AK21),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A22),'VOLUME INPUT'!A22>0),'VOLUME INPUT'!A22,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E21-'UNIT SUMMARY'!D21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I21","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I22>0,AH22+AG22,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B22=\"Yes\",AD22>0),ROUND(((AJ22*AG22)+(AJ22*0.559*AH22))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL22,AK22),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A23),'VOLUME INPUT'!A23>0),'VOLUME INPUT'!A23,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E22-'UNIT SUMMARY'!D22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I22","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I23>0,AH23+AG23,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B23=\"Yes\",AD23>0),ROUND(((AJ23*AG23)+(AJ23*0.559*AH23))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL23,AK23),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A24),'VOLUME INPUT'!A24>0),'VOLUME INPUT'!A24,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E23-'UNIT SUMMARY'!D23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I23","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I24>0,AH24+AG24,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B24=\"Yes\",AD24>0),ROUND(((AJ24*AG24)+(AJ24*0.559*AH24))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL24,AK24),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A25),'VOLUME INPUT'!A25>0),'VOLUME INPUT'!A25,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E24-'UNIT SUMMARY'!D24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I24","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I25>0,AH25+AG25,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B25=\"Yes\",AD25>0),ROUND(((AJ25*AG25)+(AJ25*0.559*AH25))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL25,AK25),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A26),'VOLUME INPUT'!A26>0),'VOLUME INPUT'!A26,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E25-'UNIT SUMMARY'!D25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I25","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I26>0,AH26+AG26,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B26=\"Yes\",AD26>0),ROUND(((AJ26*AG26)+(AJ26*0.559*AH26))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL26,AK26),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A27),'VOLUME INPUT'!A27>0),'VOLUME INPUT'!A27,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E26-'UNIT SUMMARY'!D26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I26","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I27>0,AH27+AG27,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B27=\"Yes\",AD27>0),ROUND(((AJ27*AG27)+(AJ27*0.559*AH27))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL27,AK27),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A28),'VOLUME INPUT'!A28>0),'VOLUME INPUT'!A28,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E27-'UNIT SUMMARY'!D27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I27","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I28>0,AH28+AG28,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B28=\"Yes\",AD28>0),ROUND(((AJ28*AG28)+(AJ28*0.559*AH28))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL28,AK28),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A29),'VOLUME INPUT'!A29>0),'VOLUME INPUT'!A29,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E28-'UNIT SUMMARY'!D28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I28","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I29>0,AH29+AG29,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B29=\"Yes\",AD29>0),ROUND(((AJ29*AG29)+(AJ29*0.559*AH29))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL29,AK29),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A30),'VOLUME INPUT'!A30>0),'VOLUME INPUT'!A30,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E29-'UNIT SUMMARY'!D29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I29","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I30>0,AH30+AG30,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B30=\"Yes\",AD30>0),ROUND(((AJ30*AG30)+(AJ30*0.559*AH30))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL30,AK30),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A31),'VOLUME INPUT'!A31>0),'VOLUME INPUT'!A31,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E30-'UNIT SUMMARY'!D30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I30","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I31>0,AH31+AG31,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B31=\"Yes\",AD31>0),ROUND(((AJ31*AG31)+(AJ31*0.559*AH31))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL31,AK31),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A32),'VOLUME INPUT'!A32>0),'VOLUME INPUT'!A32,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E31-'UNIT SUMMARY'!D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I31","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I32>0,AH32+AG32,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B32=\"Yes\",AD32>0),ROUND(((AJ32*AG32)+(AJ32*0.559*AH32))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL32,AK32),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A33),'VOLUME INPUT'!A33>0),'VOLUME INPUT'!A33,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E32-'UNIT SUMMARY'!D32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I32","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I33>0,AH33+AG33,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B33=\"Yes\",AD33>0),ROUND(((AJ33*AG33)+(AJ33*0.559*AH33))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL33,AK33),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A34),'VOLUME INPUT'!A34>0),'VOLUME INPUT'!A34,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E33-'UNIT SUMMARY'!D33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I33","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I34>0,AH34+AG34,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B34=\"Yes\",AD34>0),ROUND(((AJ34*AG34)+(AJ34*0.559*AH34))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL34,AK34),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A35),'VOLUME INPUT'!A35>0),'VOLUME INPUT'!A35,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E34-'UNIT SUMMARY'!D34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I34","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I35>0,AH35+AG35,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B35=\"Yes\",AD35>0),ROUND(((AJ35*AG35)+(AJ35*0.559*AH35))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL35,AK35),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A36),'VOLUME INPUT'!A36>0),'VOLUME INPUT'!A36,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E35-'UNIT SUMMARY'!D35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I35","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I36>0,AH36+AG36,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B36=\"Yes\",AD36>0),ROUND(((AJ36*AG36)+(AJ36*0.559*AH36))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL36,AK36),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A37),'VOLUME INPUT'!A37>0),'VOLUME INPUT'!A37,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E36-'UNIT SUMMARY'!D36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I36","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I37>0,AH37+AG37,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B37=\"Yes\",AD37>0),ROUND(((AJ37*AG37)+(AJ37*0.559*AH37))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL37,AK37),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A38),'VOLUME INPUT'!A38>0),'VOLUME INPUT'!A38,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E37-'UNIT SUMMARY'!D37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I37","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I38>0,AH38+AG38,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B38=\"Yes\",AD38>0),ROUND(((AJ38*AG38)+(AJ38*0.559*AH38))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL38,AK38),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A39),'VOLUME INPUT'!A39>0),'VOLUME INPUT'!A39,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E38-'UNIT SUMMARY'!D38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I38","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I39>0,AH39+AG39,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B39=\"Yes\",AD39>0),ROUND(((AJ39*AG39)+(AJ39*0.559*AH39))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL39,AK39),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A40),'VOLUME INPUT'!A40>0),'VOLUME INPUT'!A40,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E39-'UNIT SUMMARY'!D39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I39","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I40>0,AH40+AG40,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B40=\"Yes\",AD40>0),ROUND(((AJ40*AG40)+(AJ40*0.559*AH40))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL40,AK40),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A41),'VOLUME INPUT'!A41>0),'VOLUME INPUT'!A41,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E40-'UNIT SUMMARY'!D40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I40","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I41>0,AH41+AG41,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B41=\"Yes\",AD41>0),ROUND(((AJ41*AG41)+(AJ41*0.559*AH41))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL41,AK41),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A42),'VOLUME INPUT'!A42>0),'VOLUME INPUT'!A42,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E41-'UNIT SUMMARY'!D41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I41","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I42>0,AH42+AG42,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B42=\"Yes\",AD42>0),ROUND(((AJ42*AG42)+(AJ42*0.559*AH42))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL42,AK42),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A43),'VOLUME INPUT'!A43>0),'VOLUME INPUT'!A43,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E42-'UNIT SUMMARY'!D42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I42","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I43>0,AH43+AG43,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B43=\"Yes\",AD43>0),ROUND(((AJ43*AG43)+(AJ43*0.559*AH43))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL43,AK43),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A44),'VOLUME INPUT'!A44>0),'VOLUME INPUT'!A44,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E43-'UNIT SUMMARY'!D43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I43","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I44>0,AH44+AG44,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B44=\"Yes\",AD44>0),ROUND(((AJ44*AG44)+(AJ44*0.559*AH44))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL44,AK44),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A45),'VOLUME INPUT'!A45>0),'VOLUME INPUT'!A45,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E44-'UNIT SUMMARY'!D44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I44","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I45>0,AH45+AG45,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B45=\"Yes\",AD45>0),ROUND(((AJ45*AG45)+(AJ45*0.559*AH45))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL45,AK45),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A46),'VOLUME INPUT'!A46>0),'VOLUME INPUT'!A46,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E45-'UNIT SUMMARY'!D45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I45","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I46>0,AH46+AG46,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B46=\"Yes\",AD46>0),ROUND(((AJ46*AG46)+(AJ46*0.559*AH46))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL46,AK46),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A47),'VOLUME INPUT'!A47>0),'VOLUME INPUT'!A47,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E46-'UNIT SUMMARY'!D46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I46","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I47>0,AH47+AG47,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B47=\"Yes\",AD47>0),ROUND(((AJ47*AG47)+(AJ47*0.559*AH47))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL47,AK47),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A48),'VOLUME INPUT'!A48>0),'VOLUME INPUT'!A48,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E47-'UNIT SUMMARY'!D47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I47","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I48>0,AH48+AG48,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B48=\"Yes\",AD48>0),ROUND(((AJ48*AG48)+(AJ48*0.559*AH48))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL48,AK48),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A49),'VOLUME INPUT'!A49>0),'VOLUME INPUT'!A49,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E48-'UNIT SUMMARY'!D48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I48","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I49>0,AH49+AG49,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B49=\"Yes\",AD49>0),ROUND(((AJ49*AG49)+(AJ49*0.559*AH49))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL49,AK49),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A50),'VOLUME INPUT'!A50>0),'VOLUME INPUT'!A50,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E49-'UNIT SUMMARY'!D49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I49","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I50>0,AH50+AG50,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B50=\"Yes\",AD50>0),ROUND(((AJ50*AG50)+(AJ50*0.559*AH50))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL50,AK50),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A51),'VOLUME INPUT'!A51>0),'VOLUME INPUT'!A51,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E50-'UNIT SUMMARY'!D50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I50","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I51>0,AH51+AG51,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B51=\"Yes\",AD51>0),ROUND(((AJ51*AG51)+(AJ51*0.559*AH51))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL51,AK51),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A52),'VOLUME INPUT'!A52>0),'VOLUME INPUT'!A52,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E51-'UNIT SUMMARY'!D51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I51","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I52>0,AH52+AG52,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B52=\"Yes\",AD52>0),ROUND(((AJ52*AG52)+(AJ52*0.559*AH52))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL52,AK52),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A53),'VOLUME INPUT'!A53>0),'VOLUME INPUT'!A53,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E52-'UNIT SUMMARY'!D52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I52","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I53>0,AH53+AG53,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B53=\"Yes\",AD53>0),ROUND(((AJ53*AG53)+(AJ53*0.559*AH53))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL53,AK53),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A54),'VOLUME INPUT'!A54>0),'VOLUME INPUT'!A54,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E53-'UNIT SUMMARY'!D53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I53","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I54>0,AH54+AG54,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B54=\"Yes\",AD54>0),ROUND(((AJ54*AG54)+(AJ54*0.559*AH54))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL54,AK54),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A55),'VOLUME INPUT'!A55>0),'VOLUME INPUT'!A55,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E54-'UNIT SUMMARY'!D54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I54","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I55>0,AH55+AG55,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B55=\"Yes\",AD55>0),ROUND(((AJ55*AG55)+(AJ55*0.559*AH55))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL55,AK55),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A56),'VOLUME INPUT'!A56>0),'VOLUME INPUT'!A56,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E55-'UNIT SUMMARY'!D55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I55","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I56>0,AH56+AG56,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B56=\"Yes\",AD56>0),ROUND(((AJ56*AG56)+(AJ56*0.559*AH56))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL56,AK56),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A57),'VOLUME INPUT'!A57>0),'VOLUME INPUT'!A57,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E56-'UNIT SUMMARY'!D56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I56","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I57>0,AH57+AG57,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B57=\"Yes\",AD57>0),ROUND(((AJ57*AG57)+(AJ57*0.559*AH57))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL57,AK57),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A58),'VOLUME INPUT'!A58>0),'VOLUME INPUT'!A58,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E57-'UNIT SUMMARY'!D57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I57","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I58>0,AH58+AG58,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B58=\"Yes\",AD58>0),ROUND(((AJ58*AG58)+(AJ58*0.559*AH58))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL58,AK58),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A59),'VOLUME INPUT'!A59>0),'VOLUME INPUT'!A59,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E58-'UNIT SUMMARY'!D58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I58","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I59>0,AH59+AG59,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B59=\"Yes\",AD59>0),ROUND(((AJ59*AG59)+(AJ59*0.559*AH59))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL59,AK59),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A60),'VOLUME INPUT'!A60>0),'VOLUME INPUT'!A60,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E59-'UNIT SUMMARY'!D59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I59","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I60>0,AH60+AG60,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B60=\"Yes\",AD60>0),ROUND(((AJ60*AG60)+(AJ60*0.559*AH60))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL60,AK60),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A61),'VOLUME INPUT'!A61>0),'VOLUME INPUT'!A61,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E60-'UNIT SUMMARY'!D60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I60","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I61>0,AH61+AG61,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B61=\"Yes\",AD61>0),ROUND(((AJ61*AG61)+(AJ61*0.559*AH61))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL61,AK61),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A62),'VOLUME INPUT'!A62>0),'VOLUME INPUT'!A62,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E61-'UNIT SUMMARY'!D61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I61","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I62>0,AH62+AG62,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B62=\"Yes\",AD62>0),ROUND(((AJ62*AG62)+(AJ62*0.559*AH62))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL62,AK62),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A63),'VOLUME INPUT'!A63>0),'VOLUME INPUT'!A63,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E62-'UNIT SUMMARY'!D62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I62","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I63>0,AH63+AG63,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B63=\"Yes\",AD63>0),ROUND(((AJ63*AG63)+(AJ63*0.559*AH63))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL63,AK63),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A64),'VOLUME INPUT'!A64>0),'VOLUME INPUT'!A64,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E63-'UNIT SUMMARY'!D63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I63","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I64>0,AH64+AG64,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B64=\"Yes\",AD64>0),ROUND(((AJ64*AG64)+(AJ64*0.559*AH64))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL64,AK64),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A65),'VOLUME INPUT'!A65>0),'VOLUME INPUT'!A65,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E64-'UNIT SUMMARY'!D64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I64","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I65>0,AH65+AG65,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B65=\"Yes\",AD65>0),ROUND(((AJ65*AG65)+(AJ65*0.559*AH65))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL65,AK65),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A66),'VOLUME INPUT'!A66>0),'VOLUME INPUT'!A66,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E65-'UNIT SUMMARY'!D65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I65","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I66>0,AH66+AG66,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B66=\"Yes\",AD66>0),ROUND(((AJ66*AG66)+(AJ66*0.559*AH66))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL66,AK66),2),0)","v":0}]
[{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A67),'VOLUME INPUT'!A67>0),'VOLUME INPUT'!A67,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!E66-'UNIT SUMMARY'!D66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I66","v":""},null,"",0,40,0.66666666666666663,0,65,{"$f":"IF('VOLUME INPUT'!I67>0,AH67+AG67,0)","v":0},1.6,8,4,{"$f":"IF(AND('VOLUME INPUT'!B67=\"Yes\",AD67>0),ROUND(((AJ67*AG67)+(AJ67*0.559*AH67))/IF('VOLUME INPUT'!$D$3=\"MBF\",AL67,AK67),2),0)","v":0}]
["Tots or Avgs",{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(B8:B67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(C8:C67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(D8:D67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(E8:E67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(F8:F67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(G8:G67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(H8:H67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"IF('VOLUME INPUT'!$AL$69>0,SUMPRODUCT(I8:I67,'VOLUME INPUT'!$AL$9:$AL$68)/'VOLUME INPUT'!$AL$69,0)","v":0},{"$f":"'UNIT SUMMARY'!E67-'UNIT SUMMARY'!D67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'UNIT SUMMARY'!I67","v":""},null,null,null,null,null,null,null,null,null,null,"wt average",{"$f":"IF('VOLUME INPUT'!I68>0,ROUND(SUMPRODUCT('VOLUME INPUT'!AL9:AL68,AM8:AM67)/'VOLUME INPUT'!AL69,2),0)","v":0}]

{"sheet":"UNIT SUMMARY","index":4,"n_rows":529,"n_cols":50,"rows_kept":529,"cut":false,"hidden":false,"merged":[[69,9,70,9],[68,5,68,9],[4,0,5,0],[4,6,5,6],[4,9,5,9],[4,8,5,8],[4,7,5,7],[4,2,5,2],[4,3,5,3],[4,5,5,5],[2,1,2,2],[69,1,69,3],[68,1,68,3],[69,5,70,8],[70,1,70,3],[4,1,5,1],[3,1,3,2],[4,4,5,4],[510,9,511,9],[507,6,507,7],[507,8,507,9],[510,8,511,8],[509,6,511,6],[509,7,511,7],[71,1,71,3],[71,5,71,8],[521,0,521,2],[521,6,521,7],[507,2,507,3],[507,0,507,1],[507,4,507,5],[509,4,511,4],[509,5,511,5]]}
["ECONOMIC SUMMARY - VALUE ANALYSIS"]
["version 3.0 - RV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comp Factor"]
["Sale Name:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D2),'VOLUME INPUT'!D2,\"\")","v":""},null,"Date:",{"$f":"IF(ISNUMBER('VOLUME INPUT'!D5),'VOLUME INPUT'!D5,\"\")","v":""},"Profit/risk %:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Forest/district:",{"$f":"IF(ISTEXT('VOLUME INPUT'!D4),'VOLUME INPUT'!D4,\"\")","v":""},null,"Vol type:",{"$f":"'VOLUME INPUT'!D3","v":"CCF"}]
["Unit",{"$f":"\"Tot Volume \"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"MBF\",\"CCF\")","v":"Tot Volume CCF"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Pred. High Bid\"","v":"$/ccf Pred. High Bid"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Base Rate\"","v":"$/ccf Base Rate"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Ind. Ad Rate\"","v":"$/ccf Ind. Ad Rate"},{"$f":"\"$/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")&\" Ad Rate\"","v":"$/ccf Ad Rate"},"Tot gross-$ Timber Value","Total-$ Ess KV","Is Unit/sale Deficit?","Value at Ind. Ad Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P  R  E  D  I  C  T  E  D     H  I  G  H     B  I  D     T  A  B  L  E",null,null,null,null,null,null,null,null,"B  A  S  E     R  A  T  E     T  A  B  L  E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"unit",{"$f":"IF('VOLUME INPUT'!$BK9>1,VLOOKUP('VOLUME INPUT'!$BK9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},{"$f":"IF('VOLUME INPUT'!$BL9>1,VLOOKUP('VOLUME INPUT'!$BL9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},{"$f":"IF('VOLUME INPUT'!$BM9>1,VLOOKUP('VOLUME INPUT'!$BM9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},{"$f":"IF('VOLUME INPUT'!$BN9>1,VLOOKUP('VOLUME INPUT'!$BN9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},{"$f":"IF('VOLUME INPUT'!$BO9>1,VLOOKUP('VOLUME INPUT'!$BO9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},{"$f":"IF('VOLUME INPUT'!$BP9>1,VLOOKUP('VOLUME INPUT'!$BP9,'VOLUME INPUT'!$BG$3:$BI$45,3),\"\")","v":""},null,"avg-hb","unit",{"$f":"AA6","v":""},"","","","","",null,"avg-min","kv","used",null,null,"P & R",null,"Comp Adj"]
[{"$f":"IF(AND('VOLUME INPUT'!AE9=TRUE,OR(ISTEXT('VOLUME INPUT'!A8),'VOLUME INPUT'!A8>0)),'VOLUME INPUT'!A8,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB9>0,'VOLUME INPUT'!AE9=TRUE),'VOLUME INPUT'!AB9,0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),ROUND(AH7,2),0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),ROUND(AS7,2),0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),ROUND(C7-ABS(AX7),2),0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),IF(E7>=D7,E7,D7),0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),IF(E7>=D7,ROUND(B7*E7,0),ROUND(B7*D7,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB9>0,'VOLUME INPUT'!AE9=TRUE),ROUND((AR7)*'VOLUME INPUT'!AB9,2),0)","v":0},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),IF(E7>=D7,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B7>0,'VOLUME INPUT'!AE9=TRUE),ROUND(B7*E7,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A8),'VOLUME INPUT'!A8>0),'VOLUME INPUT'!A8,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+('COST INPUT'!$B8)+('COST INPUT'!$AM8))*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+'COST INPUT'!$B8+'COST INPUT'!$AM8)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+'COST INPUT'!$B8+'COST INPUT'!$AM8)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+'COST INPUT'!$B8+'COST INPUT'!$AM8)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+'COST INPUT'!$B8+'COST INPUT'!$AM8)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H8>0,'VOLUME INPUT'!AE9=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D8:$G8)-('COST INPUT'!$H8)+'COST INPUT'!$B8+'COST INPUT'!$AM8)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE9=TRUE,'VOLUME INPUT'!AL9>0),SUMPRODUCT(AA7:AF7,'VOLUME INPUT'!AF9:AK9)/'VOLUME INPUT'!AL9,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A8),'VOLUME INPUT'!A8>0),'VOLUME INPUT'!A8,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H8>0,'VOLUME INPUT'!$AE9=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL9>0,SUMPRODUCT(AJ7:AO7,'VOLUME INPUT'!AF9:AK9)/'VOLUME INPUT'!AL9,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL9>0,'COST INPUT'!I8,0)","v":0},{"$f":"MAXA(AQ7:AR7)","v":0},null,null,0,null,{"$f":"IF(C7*($AX$3)>=0,C7*($AX$3),-1*(C7*($AX$3)))","v":0}]
[{"$f":"IF(AND('VOLUME INPUT'!AE10=TRUE,OR(ISTEXT('VOLUME INPUT'!A9),'VOLUME INPUT'!A9>0)),'VOLUME INPUT'!A9,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB10>0,'VOLUME INPUT'!AE10=TRUE),'VOLUME INPUT'!AB10,0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),ROUND(AH8,2),0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),ROUND(AS8,2),0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),ROUND(C8-ABS(AX8),2),0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),IF(E8>=D8,E8,D8),0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),IF(E8>=D8,ROUND(B8*E8,0),ROUND(B8*D8,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB10>0,'VOLUME INPUT'!AE10=TRUE),ROUND((AR8)*'VOLUME INPUT'!AB10,2),0)","v":0},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),IF(E8>=D8,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B8>0,'VOLUME INPUT'!AE10=TRUE),B8*E8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A9),'VOLUME INPUT'!A9>0),'VOLUME INPUT'!A9,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H9>0,'VOLUME INPUT'!AE10=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D9:$G9)-('COST INPUT'!$H9)+'COST INPUT'!$B9+'COST INPUT'!$AM9)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE10=TRUE,'VOLUME INPUT'!AL10>0),SUMPRODUCT(AA8:AF8,'VOLUME INPUT'!AF10:AK10)/'VOLUME INPUT'!AL10,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A9),'VOLUME INPUT'!A9>0),'VOLUME INPUT'!A9,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H9>0,'VOLUME INPUT'!$AE10=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL10>0,SUMPRODUCT(AJ8:AO8,'VOLUME INPUT'!AF10:AK10)/'VOLUME INPUT'!AL10,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL10>0,'COST INPUT'!I9,0)","v":0},0,null,null,0.01,null,{"$f":"IF(C8*($AX$3)>=0,C8*($AX$3),-1*(C8*($AX$3)))","v":0}]
[{"$f":"IF(AND('VOLUME INPUT'!AE11=TRUE,OR(ISTEXT('VOLUME INPUT'!A10),'VOLUME INPUT'!A10>0)),'VOLUME INPUT'!A10,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB11>0,'VOLUME INPUT'!AE11=TRUE),'VOLUME INPUT'!AB11,0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),ROUND(AH9,2),0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),ROUND(AS9,2),0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),ROUND(C9-ABS(AX9),2),0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),IF(E9>=D9,E9,D9),0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),IF(E9>=D9,ROUND(B9*E9,0),ROUND(B9*D9,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB11>0,'VOLUME INPUT'!AE11=TRUE),ROUND((AR9)*'VOLUME INPUT'!AB11,2),0)","v":0},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),IF(E9>=D9,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B9>0,'VOLUME INPUT'!AE11=TRUE),B9*E9,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A10),'VOLUME INPUT'!A10>0),'VOLUME INPUT'!A10,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H10>0,'VOLUME INPUT'!AE11=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D10:$G10)-('COST INPUT'!$H10)+'COST INPUT'!$B10+'COST INPUT'!$AM10)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE11=TRUE,'VOLUME INPUT'!AL11>0),SUMPRODUCT(AA9:AF9,'VOLUME INPUT'!AF11:AK11)/'VOLUME INPUT'!AL11,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A10),'VOLUME INPUT'!A10>0),'VOLUME INPUT'!A10,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H10>0,'VOLUME INPUT'!$AE11=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL11>0,SUMPRODUCT(AJ9:AO9,'VOLUME INPUT'!AF11:AK11)/'VOLUME INPUT'!AL11,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL11>0,'COST INPUT'!I10,0)","v":0},0,null,null,0.02,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE12=TRUE,OR(ISTEXT('VOLUME INPUT'!A11),'VOLUME INPUT'!A11>0)),'VOLUME INPUT'!A11,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB12>0,'VOLUME INPUT'!AE12=TRUE),'VOLUME INPUT'!AB12,0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),ROUND(AH10,2),0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),ROUND(AS10,2),0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),ROUND(C10-ABS(AX10),2),0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),IF(E10>=D10,E10,D10),0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),IF(E10>=D10,ROUND(B10*E10,0),ROUND(B10*D10,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB12>0,'VOLUME INPUT'!AE12=TRUE),ROUND((AR10)*'VOLUME INPUT'!AB12,2),0)","v":0},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),IF(E10>=D10,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B10>0,'VOLUME INPUT'!AE12=TRUE),B10*E10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A11),'VOLUME INPUT'!A11>0),'VOLUME INPUT'!A11,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H11>0,'VOLUME INPUT'!AE12=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D11:$G11)-('COST INPUT'!$H11)+'COST INPUT'!$B11+'COST INPUT'!$AM11)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE12=TRUE,'VOLUME INPUT'!AL12>0),SUMPRODUCT(AA10:AF10,'VOLUME INPUT'!AF12:AK12)/'VOLUME INPUT'!AL12,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A11),'VOLUME INPUT'!A11>0),'VOLUME INPUT'!A11,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H11>0,'VOLUME INPUT'!$AE12=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL12>0,SUMPRODUCT(AJ10:AO10,'VOLUME INPUT'!AF12:AK12)/'VOLUME INPUT'!AL12,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL12>0,'COST INPUT'!I11,0)","v":0},0,null,null,0.03,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE13=TRUE,OR(ISTEXT('VOLUME INPUT'!A12),'VOLUME INPUT'!A12>0)),'VOLUME INPUT'!A12,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB13>0,'VOLUME INPUT'!AE13=TRUE),'VOLUME INPUT'!AB13,0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),ROUND(AH11,2),0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),ROUND(AS11,2),0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),ROUND(C11-ABS(AX11),2),0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),IF(E11>=D11,E11,D11),0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),IF(E11>=D11,ROUND(B11*E11,0),ROUND(B11*D11,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB13>0,'VOLUME INPUT'!AE13=TRUE),ROUND((AR11)*'VOLUME INPUT'!AB13,2),0)","v":0},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),IF(E11>=D11,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B11>0,'VOLUME INPUT'!AE13=TRUE),B11*E11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A12),'VOLUME INPUT'!A12>0),'VOLUME INPUT'!A12,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H12>0,'VOLUME INPUT'!AE13=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D12:$G12)-('COST INPUT'!$H12)+'COST INPUT'!$B12+'COST INPUT'!$AM12)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE13=TRUE,'VOLUME INPUT'!AL13>0),SUMPRODUCT(AA11:AF11,'VOLUME INPUT'!AF13:AK13)/'VOLUME INPUT'!AL13,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A12),'VOLUME INPUT'!A12>0),'VOLUME INPUT'!A12,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H12>0,'VOLUME INPUT'!$AE13=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL13>0,SUMPRODUCT(AJ11:AO11,'VOLUME INPUT'!AF13:AK13)/'VOLUME INPUT'!AL13,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL13>0,'COST INPUT'!I12,0)","v":0},0,null,null,0.04,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE14=TRUE,OR(ISTEXT('VOLUME INPUT'!A13),'VOLUME INPUT'!A13>0)),'VOLUME INPUT'!A13,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB14>0,'VOLUME INPUT'!AE14=TRUE),'VOLUME INPUT'!AB14,0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),ROUND(AH12,2),0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),ROUND(AS12,2),0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),ROUND(C12-ABS(AX12),2),0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),IF(E12>=D12,E12,D12),0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),IF(E12>=D12,ROUND(B12*E12,0),ROUND(B12*D12,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB14>0,'VOLUME INPUT'!AE14=TRUE),ROUND((AR12)*'VOLUME INPUT'!AB14,2),0)","v":0},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),IF(E12>=D12,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B12>0,'VOLUME INPUT'!AE14=TRUE),B12*E12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A13),'VOLUME INPUT'!A13>0),'VOLUME INPUT'!A13,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H13>0,'VOLUME INPUT'!AE14=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D13:$G13)-('COST INPUT'!$H13)+'COST INPUT'!$B13+'COST INPUT'!$AM13)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE14=TRUE,'VOLUME INPUT'!AL14>0),SUMPRODUCT(AA12:AF12,'VOLUME INPUT'!AF14:AK14)/'VOLUME INPUT'!AL14,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A13),'VOLUME INPUT'!A13>0),'VOLUME INPUT'!A13,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H13>0,'VOLUME INPUT'!$AE14=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL14>0,SUMPRODUCT(AJ12:AO12,'VOLUME INPUT'!AF14:AK14)/'VOLUME INPUT'!AL14,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL14>0,'COST INPUT'!I13,0)","v":0},0,null,null,0.05,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE15=TRUE,OR(ISTEXT('VOLUME INPUT'!A14),'VOLUME INPUT'!A14>0)),'VOLUME INPUT'!A14,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB15>0,'VOLUME INPUT'!AE15=TRUE),'VOLUME INPUT'!AB15,0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),ROUND(AH13,2),0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),ROUND(AS13,2),0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),ROUND(C13-ABS(AX13),2),0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),IF(E13>=D13,E13,D13),0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),IF(E13>=D13,ROUND(B13*E13,0),ROUND(B13*D13,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB15>0,'VOLUME INPUT'!AE15=TRUE),ROUND((AR13)*'VOLUME INPUT'!AB15,2),0)","v":0},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),IF(E13>=D13,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B13>0,'VOLUME INPUT'!AE15=TRUE),B13*E13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A14),'VOLUME INPUT'!A14>0),'VOLUME INPUT'!A14,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H14>0,'VOLUME INPUT'!AE15=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D14:$G14)-('COST INPUT'!$H14)+'COST INPUT'!$B14+'COST INPUT'!$AM14)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE15=TRUE,'VOLUME INPUT'!AL15>0),SUMPRODUCT(AA13:AF13,'VOLUME INPUT'!AF15:AK15)/'VOLUME INPUT'!AL15,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A14),'VOLUME INPUT'!A14>0),'VOLUME INPUT'!A14,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H14>0,'VOLUME INPUT'!$AE15=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL15>0,SUMPRODUCT(AJ13:AO13,'VOLUME INPUT'!AF15:AK15)/'VOLUME INPUT'!AL15,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL15>0,'COST INPUT'!I14,0)","v":0},0,null,null,0.06,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE16=TRUE,OR(ISTEXT('VOLUME INPUT'!A15),'VOLUME INPUT'!A15>0)),'VOLUME INPUT'!A15,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB16>0,'VOLUME INPUT'!AE16=TRUE),'VOLUME INPUT'!AB16,0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),ROUND(AH14,2),0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),ROUND(AS14,2),0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),ROUND(C14-ABS(AX14),2),0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),IF(E14>=D14,E14,D14),0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),IF(E14>=D14,ROUND(B14*E14,0),ROUND(B14*D14,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB16>0,'VOLUME INPUT'!AE16=TRUE),ROUND((AR14)*'VOLUME INPUT'!AB16,2),0)","v":0},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),IF(E14>=D14,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B14>0,'VOLUME INPUT'!AE16=TRUE),B14*E14,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A15),'VOLUME INPUT'!A15>0),'VOLUME INPUT'!A15,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H15>0,'VOLUME INPUT'!AE16=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D15:$G15)-('COST INPUT'!$H15)+'COST INPUT'!$B15+'COST INPUT'!$AM15)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE16=TRUE,'VOLUME INPUT'!AL16>0),SUMPRODUCT(AA14:AF14,'VOLUME INPUT'!AF16:AK16)/'VOLUME INPUT'!AL16,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A15),'VOLUME INPUT'!A15>0),'VOLUME INPUT'!A15,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H15>0,'VOLUME INPUT'!$AE16=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL16>0,SUMPRODUCT(AJ14:AO14,'VOLUME INPUT'!AF16:AK16)/'VOLUME INPUT'!AL16,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL16>0,'COST INPUT'!I15,0)","v":0},0,null,null,7.0000000000000007E-2,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE17=TRUE,OR(ISTEXT('VOLUME INPUT'!A16),'VOLUME INPUT'!A16>0)),'VOLUME INPUT'!A16,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB17>0,'VOLUME INPUT'!AE17=TRUE),'VOLUME INPUT'!AB17,0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),ROUND(AH15,2),0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),ROUND(AS15,2),0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),ROUND(C15-ABS(AX15),2),0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),IF(E15>=D15,E15,D15),0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),IF(E15>=D15,ROUND(B15*E15,0),ROUND(B15*D15,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB17>0,'VOLUME INPUT'!AE17=TRUE),ROUND((AR15)*'VOLUME INPUT'!AB17,2),0)","v":0},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),IF(E15>=D15,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B15>0,'VOLUME INPUT'!AE17=TRUE),B15*E15,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A16),'VOLUME INPUT'!A16>0),'VOLUME INPUT'!A16,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H16>0,'VOLUME INPUT'!AE17=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D16:$G16)-('COST INPUT'!$H16)+'COST INPUT'!$B16+'COST INPUT'!$AM16)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE17=TRUE,'VOLUME INPUT'!AL17>0),SUMPRODUCT(AA15:AF15,'VOLUME INPUT'!AF17:AK17)/'VOLUME INPUT'!AL17,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A16),'VOLUME INPUT'!A16>0),'VOLUME INPUT'!A16,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H16>0,'VOLUME INPUT'!$AE17=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL17>0,SUMPRODUCT(AJ15:AO15,'VOLUME INPUT'!AF17:AK17)/'VOLUME INPUT'!AL17,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL17>0,'COST INPUT'!I16,0)","v":0},0,null,null,0.08,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE18=TRUE,OR(ISTEXT('VOLUME INPUT'!A17),'VOLUME INPUT'!A17>0)),'VOLUME INPUT'!A17,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB18>0,'VOLUME INPUT'!AE18=TRUE),'VOLUME INPUT'!AB18,0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),ROUND(AH16,2),0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),ROUND(AS16,2),0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),ROUND(C16-ABS(AX16),2),0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),IF(E16>=D16,E16,D16),0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),IF(E16>=D16,ROUND(B16*E16,0),ROUND(B16*D16,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB18>0,'VOLUME INPUT'!AE18=TRUE),ROUND((AR16)*'VOLUME INPUT'!AB18,2),0)","v":0},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),IF(E16>=D16,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B16>0,'VOLUME INPUT'!AE18=TRUE),B16*E16,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A17),'VOLUME INPUT'!A17>0),'VOLUME INPUT'!A17,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H17>0,'VOLUME INPUT'!AE18=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D17:$G17)-('COST INPUT'!$H17)+'COST INPUT'!$B17+'COST INPUT'!$AM17)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE18=TRUE,'VOLUME INPUT'!AL18>0),SUMPRODUCT(AA16:AF16,'VOLUME INPUT'!AF18:AK18)/'VOLUME INPUT'!AL18,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A17),'VOLUME INPUT'!A17>0),'VOLUME INPUT'!A17,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H17>0,'VOLUME INPUT'!$AE18=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL18>0,SUMPRODUCT(AJ16:AO16,'VOLUME INPUT'!AF18:AK18)/'VOLUME INPUT'!AL18,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL18>0,'COST INPUT'!I17,0)","v":0},0,null,null,0.09,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE19=TRUE,OR(ISTEXT('VOLUME INPUT'!A18),'VOLUME INPUT'!A18>0)),'VOLUME INPUT'!A18,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB19>0,'VOLUME INPUT'!AE19=TRUE),'VOLUME INPUT'!AB19,0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),ROUND(AH17,2),0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),ROUND(AS17,2),0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),ROUND(C17-ABS(AX17),2),0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),IF(E17>=D17,E17,D17),0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),IF(E17>=D17,ROUND(B17*E17,0),ROUND(B17*D17,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB19>0,'VOLUME INPUT'!AE19=TRUE),ROUND((AR17)*'VOLUME INPUT'!AB19,2),0)","v":0},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),IF(E17>=D17,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B17>0,'VOLUME INPUT'!AE19=TRUE),B17*E17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A18),'VOLUME INPUT'!A18>0),'VOLUME INPUT'!A18,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H18>0,'VOLUME INPUT'!AE19=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D18:$G18)-('COST INPUT'!$H18)+'COST INPUT'!$B18+'COST INPUT'!$AM18)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE19=TRUE,'VOLUME INPUT'!AL19>0),SUMPRODUCT(AA17:AF17,'VOLUME INPUT'!AF19:AK19)/'VOLUME INPUT'!AL19,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A18),'VOLUME INPUT'!A18>0),'VOLUME INPUT'!A18,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H18>0,'VOLUME INPUT'!$AE19=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL19>0,SUMPRODUCT(AJ17:AO17,'VOLUME INPUT'!AF19:AK19)/'VOLUME INPUT'!AL19,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL19>0,'COST INPUT'!I18,0)","v":0},0,null,null,0.1,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE20=TRUE,OR(ISTEXT('VOLUME INPUT'!A19),'VOLUME INPUT'!A19>0)),'VOLUME INPUT'!A19,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB20>0,'VOLUME INPUT'!AE20=TRUE),'VOLUME INPUT'!AB20,0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),ROUND(AH18,2),0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),ROUND(AS18,2),0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),ROUND(C18-ABS(AX18),2),0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),IF(E18>=D18,E18,D18),0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),IF(E18>=D18,ROUND(B18*E18,0),ROUND(B18*D18,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB20>0,'VOLUME INPUT'!AE20=TRUE),ROUND((AR18)*'VOLUME INPUT'!AB20,2),0)","v":0},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),IF(E18>=D18,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B18>0,'VOLUME INPUT'!AE20=TRUE),B18*E18,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A19),'VOLUME INPUT'!A19>0),'VOLUME INPUT'!A19,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H19>0,'VOLUME INPUT'!AE20=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D19:$G19)-('COST INPUT'!$H19)+'COST INPUT'!$B19+'COST INPUT'!$AM19)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE20=TRUE,'VOLUME INPUT'!AL20>0),SUMPRODUCT(AA18:AF18,'VOLUME INPUT'!AF20:AK20)/'VOLUME INPUT'!AL20,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A19),'VOLUME INPUT'!A19>0),'VOLUME INPUT'!A19,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H19>0,'VOLUME INPUT'!$AE20=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL20>0,SUMPRODUCT(AJ18:AO18,'VOLUME INPUT'!AF20:AK20)/'VOLUME INPUT'!AL20,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL20>0,'COST INPUT'!I19,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE21=TRUE,OR(ISTEXT('VOLUME INPUT'!A20),'VOLUME INPUT'!A20>0)),'VOLUME INPUT'!A20,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB21>0,'VOLUME INPUT'!AE21=TRUE),'VOLUME INPUT'!AB21,0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),ROUND(AH19,2),0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),ROUND(AS19,2),0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),ROUND(C19-ABS(AX19),2),0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),IF(E19>=D19,E19,D19),0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),IF(E19>=D19,ROUND(B19*E19,0),ROUND(B19*D19,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB21>0,'VOLUME INPUT'!AE21=TRUE),ROUND((AR19)*'VOLUME INPUT'!AB21,2),0)","v":0},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),IF(E19>=D19,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B19>0,'VOLUME INPUT'!AE21=TRUE),B19*E19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A20),'VOLUME INPUT'!A20>0),'VOLUME INPUT'!A20,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H20>0,'VOLUME INPUT'!AE21=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D20:$G20)-('COST INPUT'!$H20)+'COST INPUT'!$B20+'COST INPUT'!$AM20)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE21=TRUE,'VOLUME INPUT'!AL21>0),SUMPRODUCT(AA19:AF19,'VOLUME INPUT'!AF21:AK21)/'VOLUME INPUT'!AL21,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A20),'VOLUME INPUT'!A20>0),'VOLUME INPUT'!A20,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H20>0,'VOLUME INPUT'!$AE21=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL21>0,SUMPRODUCT(AJ19:AO19,'VOLUME INPUT'!AF21:AK21)/'VOLUME INPUT'!AL21,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL21>0,'COST INPUT'!I20,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE22=TRUE,OR(ISTEXT('VOLUME INPUT'!A21),'VOLUME INPUT'!A21>0)),'VOLUME INPUT'!A21,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB22>0,'VOLUME INPUT'!AE22=TRUE),'VOLUME INPUT'!AB22,0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),ROUND(AH20,2),0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),ROUND(AS20,2),0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),ROUND(C20-ABS(AX20),2),0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),IF(E20>=D20,E20,D20),0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),IF(E20>=D20,ROUND(B20*E20,0),ROUND(B20*D20,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB22>0,'VOLUME INPUT'!AE22=TRUE),ROUND((AR20)*'VOLUME INPUT'!AB22,2),0)","v":0},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),IF(E20>=D20,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B20>0,'VOLUME INPUT'!AE22=TRUE),B20*E20,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A21),'VOLUME INPUT'!A21>0),'VOLUME INPUT'!A21,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H21>0,'VOLUME INPUT'!AE22=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D21:$G21)-('COST INPUT'!$H21)+'COST INPUT'!$B21+'COST INPUT'!$AM21)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE22=TRUE,'VOLUME INPUT'!AL22>0),SUMPRODUCT(AA20:AF20,'VOLUME INPUT'!AF22:AK22)/'VOLUME INPUT'!AL22,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A21),'VOLUME INPUT'!A21>0),'VOLUME INPUT'!A21,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H21>0,'VOLUME INPUT'!$AE22=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL22>0,SUMPRODUCT(AJ20:AO20,'VOLUME INPUT'!AF22:AK22)/'VOLUME INPUT'!AL22,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL22>0,'COST INPUT'!I21,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE23=TRUE,OR(ISTEXT('VOLUME INPUT'!A22),'VOLUME INPUT'!A22>0)),'VOLUME INPUT'!A22,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB23>0,'VOLUME INPUT'!AE23=TRUE),'VOLUME INPUT'!AB23,0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),ROUND(AH21,2),0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),ROUND(AS21,2),0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),ROUND(C21-ABS(AX21),2),0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),IF(E21>=D21,E21,D21),0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),IF(E21>=D21,ROUND(B21*E21,0),ROUND(B21*D21,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB23>0,'VOLUME INPUT'!AE23=TRUE),ROUND((AR21)*'VOLUME INPUT'!AB23,2),0)","v":0},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),IF(E21>=D21,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B21>0,'VOLUME INPUT'!AE23=TRUE),B21*E21,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A22),'VOLUME INPUT'!A22>0),'VOLUME INPUT'!A22,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H22>0,'VOLUME INPUT'!AE23=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D22:$G22)-('COST INPUT'!$H22)+'COST INPUT'!$B22+'COST INPUT'!$AM22)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE23=TRUE,'VOLUME INPUT'!AL23>0),SUMPRODUCT(AA21:AF21,'VOLUME INPUT'!AF23:AK23)/'VOLUME INPUT'!AL23,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A22),'VOLUME INPUT'!A22>0),'VOLUME INPUT'!A22,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H22>0,'VOLUME INPUT'!$AE23=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL23>0,SUMPRODUCT(AJ21:AO21,'VOLUME INPUT'!AF23:AK23)/'VOLUME INPUT'!AL23,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL23>0,'COST INPUT'!I22,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE24=TRUE,OR(ISTEXT('VOLUME INPUT'!A23),'VOLUME INPUT'!A23>0)),'VOLUME INPUT'!A23,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB24>0,'VOLUME INPUT'!AE24=TRUE),'VOLUME INPUT'!AB24,0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),ROUND(AH22,2),0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),ROUND(AS22,2),0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),ROUND(C22-ABS(AX22),2),0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),IF(E22>=D22,E22,D22),0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),IF(E22>=D22,ROUND(B22*E22,0),ROUND(B22*D22,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB24>0,'VOLUME INPUT'!AE24=TRUE),ROUND((AR22)*'VOLUME INPUT'!AB24,2),0)","v":0},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),IF(E22>=D22,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B22>0,'VOLUME INPUT'!AE24=TRUE),B22*E22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A23),'VOLUME INPUT'!A23>0),'VOLUME INPUT'!A23,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H23>0,'VOLUME INPUT'!AE24=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D23:$G23)-('COST INPUT'!$H23)+'COST INPUT'!$B23+'COST INPUT'!$AM23)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE24=TRUE,'VOLUME INPUT'!AL24>0),SUMPRODUCT(AA22:AF22,'VOLUME INPUT'!AF24:AK24)/'VOLUME INPUT'!AL24,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A23),'VOLUME INPUT'!A23>0),'VOLUME INPUT'!A23,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H23>0,'VOLUME INPUT'!$AE24=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL24>0,SUMPRODUCT(AJ22:AO22,'VOLUME INPUT'!AF24:AK24)/'VOLUME INPUT'!AL24,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL24>0,'COST INPUT'!I23,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE25=TRUE,OR(ISTEXT('VOLUME INPUT'!A24),'VOLUME INPUT'!A24>0)),'VOLUME INPUT'!A24,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB25>0,'VOLUME INPUT'!AE25=TRUE),'VOLUME INPUT'!AB25,0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),ROUND(AH23,2),0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),ROUND(AS23,2),0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),ROUND(C23-ABS(AX23),2),0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),IF(E23>=D23,E23,D23),0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),IF(E23>=D23,ROUND(B23*E23,0),ROUND(B23*D23,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB25>0,'VOLUME INPUT'!AE25=TRUE),ROUND((AR23)*'VOLUME INPUT'!AB25,2),0)","v":0},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),IF(E23>=D23,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B23>0,'VOLUME INPUT'!AE25=TRUE),B23*E23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A24),'VOLUME INPUT'!A24>0),'VOLUME INPUT'!A24,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H24>0,'VOLUME INPUT'!AE25=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D24:$G24)-('COST INPUT'!$H24)+'COST INPUT'!$B24+'COST INPUT'!$AM24)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE25=TRUE,'VOLUME INPUT'!AL25>0),SUMPRODUCT(AA23:AF23,'VOLUME INPUT'!AF25:AK25)/'VOLUME INPUT'!AL25,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A24),'VOLUME INPUT'!A24>0),'VOLUME INPUT'!A24,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H24>0,'VOLUME INPUT'!$AE25=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL25>0,SUMPRODUCT(AJ23:AO23,'VOLUME INPUT'!AF25:AK25)/'VOLUME INPUT'!AL25,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL25>0,'COST INPUT'!I24,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE26=TRUE,OR(ISTEXT('VOLUME INPUT'!A25),'VOLUME INPUT'!A25>0)),'VOLUME INPUT'!A25,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB26>0,'VOLUME INPUT'!AE26=TRUE),'VOLUME INPUT'!AB26,0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),ROUND(AH24,2),0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),ROUND(AS24,2),0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),ROUND(C24-ABS(AX24),2),0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),IF(E24>=D24,E24,D24),0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),IF(E24>=D24,ROUND(B24*E24,0),ROUND(B24*D24,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB26>0,'VOLUME INPUT'!AE26=TRUE),ROUND((AR24)*'VOLUME INPUT'!AB26,2),0)","v":0},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),IF(E24>=D24,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B24>0,'VOLUME INPUT'!AE26=TRUE),B24*E24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A25),'VOLUME INPUT'!A25>0),'VOLUME INPUT'!A25,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H25>0,'VOLUME INPUT'!AE26=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D25:$G25)-('COST INPUT'!$H25)+'COST INPUT'!$B25+'COST INPUT'!$AM25)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE26=TRUE,'VOLUME INPUT'!AL26>0),SUMPRODUCT(AA24:AF24,'VOLUME INPUT'!AF26:AK26)/'VOLUME INPUT'!AL26,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A25),'VOLUME INPUT'!A25>0),'VOLUME INPUT'!A25,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H25>0,'VOLUME INPUT'!$AE26=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL26>0,SUMPRODUCT(AJ24:AO24,'VOLUME INPUT'!AF26:AK26)/'VOLUME INPUT'!AL26,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL26>0,'COST INPUT'!I25,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE27=TRUE,OR(ISTEXT('VOLUME INPUT'!A26),'VOLUME INPUT'!A26>0)),'VOLUME INPUT'!A26,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB27>0,'VOLUME INPUT'!AE27=TRUE),'VOLUME INPUT'!AB27,0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),ROUND(AH25,2),0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),ROUND(AS25,2),0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),ROUND(C25-ABS(AX25),2),0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),IF(E25>=D25,E25,D25),0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),IF(E25>=D25,ROUND(B25*E25,0),ROUND(B25*D25,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB27>0,'VOLUME INPUT'!AE27=TRUE),ROUND((AR25)*'VOLUME INPUT'!AB27,2),0)","v":0},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),IF(E25>=D25,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B25>0,'VOLUME INPUT'!AE27=TRUE),B25*E25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A26),'VOLUME INPUT'!A26>0),'VOLUME INPUT'!A26,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H26>0,'VOLUME INPUT'!AE27=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D26:$G26)-('COST INPUT'!$H26)+'COST INPUT'!$B26+'COST INPUT'!$AM26)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE27=TRUE,'VOLUME INPUT'!AL27>0),SUMPRODUCT(AA25:AF25,'VOLUME INPUT'!AF27:AK27)/'VOLUME INPUT'!AL27,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A26),'VOLUME INPUT'!A26>0),'VOLUME INPUT'!A26,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H26>0,'VOLUME INPUT'!$AE27=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL27>0,SUMPRODUCT(AJ25:AO25,'VOLUME INPUT'!AF27:AK27)/'VOLUME INPUT'!AL27,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL27>0,'COST INPUT'!I26,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE28=TRUE,OR(ISTEXT('VOLUME INPUT'!A27),'VOLUME INPUT'!A27>0)),'VOLUME INPUT'!A27,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB28>0,'VOLUME INPUT'!AE28=TRUE),'VOLUME INPUT'!AB28,0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),ROUND(AH26,2),0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),ROUND(AS26,2),0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),ROUND(C26-ABS(AX26),2),0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),IF(E26>=D26,E26,D26),0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),IF(E26>=D26,ROUND(B26*E26,0),ROUND(B26*D26,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB28>0,'VOLUME INPUT'!AE28=TRUE),ROUND((AR26)*'VOLUME INPUT'!AB28,2),0)","v":0},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),IF(E26>=D26,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B26>0,'VOLUME INPUT'!AE28=TRUE),B26*E26,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A27),'VOLUME INPUT'!A27>0),'VOLUME INPUT'!A27,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H27>0,'VOLUME INPUT'!AE28=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D27:$G27)-('COST INPUT'!$H27)+'COST INPUT'!$B27+'COST INPUT'!$AM27)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE28=TRUE,'VOLUME INPUT'!AL28>0),SUMPRODUCT(AA26:AF26,'VOLUME INPUT'!AF28:AK28)/'VOLUME INPUT'!AL28,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A27),'VOLUME INPUT'!A27>0),'VOLUME INPUT'!A27,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H27>0,'VOLUME INPUT'!$AE28=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL28>0,SUMPRODUCT(AJ26:AO26,'VOLUME INPUT'!AF28:AK28)/'VOLUME INPUT'!AL28,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL28>0,'COST INPUT'!I27,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE29=TRUE,OR(ISTEXT('VOLUME INPUT'!A28),'VOLUME INPUT'!A28>0)),'VOLUME INPUT'!A28,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB29>0,'VOLUME INPUT'!AE29=TRUE),'VOLUME INPUT'!AB29,0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),ROUND(AH27,2),0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),ROUND(AS27,2),0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),ROUND(C27-ABS(AX27),2),0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),IF(E27>=D27,E27,D27),0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),IF(E27>=D27,ROUND(B27*E27,0),ROUND(B27*D27,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB29>0,'VOLUME INPUT'!AE29=TRUE),ROUND((AR27)*'VOLUME INPUT'!AB29,2),0)","v":0},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),IF(E27>=D27,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B27>0,'VOLUME INPUT'!AE29=TRUE),B27*E27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A28),'VOLUME INPUT'!A28>0),'VOLUME INPUT'!A28,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H28>0,'VOLUME INPUT'!AE29=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D28:$G28)-('COST INPUT'!$H28)+'COST INPUT'!$B28+'COST INPUT'!$AM28)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE29=TRUE,'VOLUME INPUT'!AL29>0),SUMPRODUCT(AA27:AF27,'VOLUME INPUT'!AF29:AK29)/'VOLUME INPUT'!AL29,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A28),'VOLUME INPUT'!A28>0),'VOLUME INPUT'!A28,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H28>0,'VOLUME INPUT'!$AE29=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL29>0,SUMPRODUCT(AJ27:AO27,'VOLUME INPUT'!AF29:AK29)/'VOLUME INPUT'!AL29,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL29>0,'COST INPUT'!I28,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE30=TRUE,OR(ISTEXT('VOLUME INPUT'!A29),'VOLUME INPUT'!A29>0)),'VOLUME INPUT'!A29,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB30>0,'VOLUME INPUT'!AE30=TRUE),'VOLUME INPUT'!AB30,0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),ROUND(AH28,2),0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),ROUND(AS28,2),0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),ROUND(C28-ABS(AX28),2),0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),IF(E28>=D28,E28,D28),0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),IF(E28>=D28,ROUND(B28*E28,0),ROUND(B28*D28,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB30>0,'VOLUME INPUT'!AE30=TRUE),ROUND((AR28)*'VOLUME INPUT'!AB30,2),0)","v":0},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),IF(E28>=D28,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B28>0,'VOLUME INPUT'!AE30=TRUE),B28*E28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A29),'VOLUME INPUT'!A29>0),'VOLUME INPUT'!A29,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H29>0,'VOLUME INPUT'!AE30=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D29:$G29)-('COST INPUT'!$H29)+'COST INPUT'!$B29+'COST INPUT'!$AM29)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE30=TRUE,'VOLUME INPUT'!AL30>0),SUMPRODUCT(AA28:AF28,'VOLUME INPUT'!AF30:AK30)/'VOLUME INPUT'!AL30,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A29),'VOLUME INPUT'!A29>0),'VOLUME INPUT'!A29,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H29>0,'VOLUME INPUT'!$AE30=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL30>0,SUMPRODUCT(AJ28:AO28,'VOLUME INPUT'!AF30:AK30)/'VOLUME INPUT'!AL30,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL30>0,'COST INPUT'!I29,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE31=TRUE,OR(ISTEXT('VOLUME INPUT'!A30),'VOLUME INPUT'!A30>0)),'VOLUME INPUT'!A30,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB31>0,'VOLUME INPUT'!AE31=TRUE),'VOLUME INPUT'!AB31,0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),ROUND(AH29,2),0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),ROUND(AS29,2),0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),ROUND(C29-ABS(AX29),2),0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),IF(E29>=D29,E29,D29),0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),IF(E29>=D29,ROUND(B29*E29,0),ROUND(B29*D29,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB31>0,'VOLUME INPUT'!AE31=TRUE),ROUND((AR29)*'VOLUME INPUT'!AB31,2),0)","v":0},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),IF(E29>=D29,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B29>0,'VOLUME INPUT'!AE31=TRUE),B29*E29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A30),'VOLUME INPUT'!A30>0),'VOLUME INPUT'!A30,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H30>0,'VOLUME INPUT'!AE31=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D30:$G30)-('COST INPUT'!$H30)+'COST INPUT'!$B30+'COST INPUT'!$AM30)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE31=TRUE,'VOLUME INPUT'!AL31>0),SUMPRODUCT(AA29:AF29,'VOLUME INPUT'!AF31:AK31)/'VOLUME INPUT'!AL31,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A30),'VOLUME INPUT'!A30>0),'VOLUME INPUT'!A30,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H30>0,'VOLUME INPUT'!$AE31=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL31>0,SUMPRODUCT(AJ29:AO29,'VOLUME INPUT'!AF31:AK31)/'VOLUME INPUT'!AL31,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL31>0,'COST INPUT'!I30,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE32=TRUE,OR(ISTEXT('VOLUME INPUT'!A31),'VOLUME INPUT'!A31>0)),'VOLUME INPUT'!A31,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB32>0,'VOLUME INPUT'!AE32=TRUE),'VOLUME INPUT'!AB32,0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),ROUND(AH30,2),0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),ROUND(AS30,2),0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),ROUND(C30-ABS(AX30),2),0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),IF(E30>=D30,E30,D30),0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),IF(E30>=D30,ROUND(B30*E30,0),ROUND(B30*D30,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB32>0,'VOLUME INPUT'!AE32=TRUE),ROUND((AR30)*'VOLUME INPUT'!AB32,2),0)","v":0},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),IF(E30>=D30,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B30>0,'VOLUME INPUT'!AE32=TRUE),B30*E30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A31),'VOLUME INPUT'!A31>0),'VOLUME INPUT'!A31,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H31>0,'VOLUME INPUT'!AE32=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D31:$G31)-('COST INPUT'!$H31)+'COST INPUT'!$B31+'COST INPUT'!$AM31)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE32=TRUE,'VOLUME INPUT'!AL32>0),SUMPRODUCT(AA30:AF30,'VOLUME INPUT'!AF32:AK32)/'VOLUME INPUT'!AL32,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A31),'VOLUME INPUT'!A31>0),'VOLUME INPUT'!A31,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H31>0,'VOLUME INPUT'!$AE32=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL32>0,SUMPRODUCT(AJ30:AO30,'VOLUME INPUT'!AF32:AK32)/'VOLUME INPUT'!AL32,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL32>0,'COST INPUT'!I31,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE33=TRUE,OR(ISTEXT('VOLUME INPUT'!A32),'VOLUME INPUT'!A32>0)),'VOLUME INPUT'!A32,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB33>0,'VOLUME INPUT'!AE33=TRUE),'VOLUME INPUT'!AB33,0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),ROUND(AH31,2),0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),ROUND(AS31,2),0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),ROUND(C31-ABS(AX31),2),0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),IF(E31>=D31,E31,D31),0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),IF(E31>=D31,ROUND(B31*E31,0),ROUND(B31*D31,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB33>0,'VOLUME INPUT'!AE33=TRUE),ROUND((AR31)*'VOLUME INPUT'!AB33,2),0)","v":0},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),IF(E31>=D31,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B31>0,'VOLUME INPUT'!AE33=TRUE),B31*E31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A32),'VOLUME INPUT'!A32>0),'VOLUME INPUT'!A32,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H32>0,'VOLUME INPUT'!AE33=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D32:$G32)-('COST INPUT'!$H32)+'COST INPUT'!$B32+'COST INPUT'!$AM32)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE33=TRUE,'VOLUME INPUT'!AL33>0),SUMPRODUCT(AA31:AF31,'VOLUME INPUT'!AF33:AK33)/'VOLUME INPUT'!AL33,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A32),'VOLUME INPUT'!A32>0),'VOLUME INPUT'!A32,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H32>0,'VOLUME INPUT'!$AE33=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL33>0,SUMPRODUCT(AJ31:AO31,'VOLUME INPUT'!AF33:AK33)/'VOLUME INPUT'!AL33,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL33>0,'COST INPUT'!I32,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE34=TRUE,OR(ISTEXT('VOLUME INPUT'!A33),'VOLUME INPUT'!A33>0)),'VOLUME INPUT'!A33,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB34>0,'VOLUME INPUT'!AE34=TRUE),'VOLUME INPUT'!AB34,0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),ROUND(AH32,2),0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),ROUND(AS32,2),0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),ROUND(C32-ABS(AX32),2),0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),IF(E32>=D32,E32,D32),0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),IF(E32>=D32,ROUND(B32*E32,0),ROUND(B32*D32,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB34>0,'VOLUME INPUT'!AE34=TRUE),ROUND((AR32)*'VOLUME INPUT'!AB34,2),0)","v":0},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),IF(E32>=D32,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B32>0,'VOLUME INPUT'!AE34=TRUE),B32*E32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A33),'VOLUME INPUT'!A33>0),'VOLUME INPUT'!A33,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H33>0,'VOLUME INPUT'!AE34=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D33:$G33)-('COST INPUT'!$H33)+'COST INPUT'!$B33+'COST INPUT'!$AM33)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE34=TRUE,'VOLUME INPUT'!AL34>0),SUMPRODUCT(AA32:AF32,'VOLUME INPUT'!AF34:AK34)/'VOLUME INPUT'!AL34,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A33),'VOLUME INPUT'!A33>0),'VOLUME INPUT'!A33,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H33>0,'VOLUME INPUT'!$AE34=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL34>0,SUMPRODUCT(AJ32:AO32,'VOLUME INPUT'!AF34:AK34)/'VOLUME INPUT'!AL34,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL34>0,'COST INPUT'!I33,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE35=TRUE,OR(ISTEXT('VOLUME INPUT'!A34),'VOLUME INPUT'!A34>0)),'VOLUME INPUT'!A34,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB35>0,'VOLUME INPUT'!AE35=TRUE),'VOLUME INPUT'!AB35,0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),ROUND(AH33,2),0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),ROUND(AS33,2),0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),ROUND(C33-ABS(AX33),2),0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),IF(E33>=D33,E33,D33),0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),IF(E33>=D33,ROUND(B33*E33,0),ROUND(B33*D33,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB35>0,'VOLUME INPUT'!AE35=TRUE),ROUND((AR33)*'VOLUME INPUT'!AB35,2),0)","v":0},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),IF(E33>=D33,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B33>0,'VOLUME INPUT'!AE35=TRUE),B33*E33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A34),'VOLUME INPUT'!A34>0),'VOLUME INPUT'!A34,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H34>0,'VOLUME INPUT'!AE35=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D34:$G34)-('COST INPUT'!$H34)+'COST INPUT'!$B34+'COST INPUT'!$AM34)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE35=TRUE,'VOLUME INPUT'!AL35>0),SUMPRODUCT(AA33:AF33,'VOLUME INPUT'!AF35:AK35)/'VOLUME INPUT'!AL35,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A34),'VOLUME INPUT'!A34>0),'VOLUME INPUT'!A34,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H34>0,'VOLUME INPUT'!$AE35=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL35>0,SUMPRODUCT(AJ33:AO33,'VOLUME INPUT'!AF35:AK35)/'VOLUME INPUT'!AL35,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL35>0,'COST INPUT'!I34,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE36=TRUE,OR(ISTEXT('VOLUME INPUT'!A35),'VOLUME INPUT'!A35>0)),'VOLUME INPUT'!A35,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB36>0,'VOLUME INPUT'!AE36=TRUE),'VOLUME INPUT'!AB36,0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),ROUND(AH34,2),0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),ROUND(AS34,2),0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),ROUND(C34-ABS(AX34),2),0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),IF(E34>=D34,E34,D34),0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),IF(E34>=D34,ROUND(B34*E34,0),ROUND(B34*D34,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB36>0,'VOLUME INPUT'!AE36=TRUE),ROUND((AR34)*'VOLUME INPUT'!AB36,2),0)","v":0},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),IF(E34>=D34,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B34>0,'VOLUME INPUT'!AE36=TRUE),B34*E34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A35),'VOLUME INPUT'!A35>0),'VOLUME INPUT'!A35,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H35>0,'VOLUME INPUT'!AE36=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D35:$G35)-('COST INPUT'!$H35)+'COST INPUT'!$B35+'COST INPUT'!$AM35)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE36=TRUE,'VOLUME INPUT'!AL36>0),SUMPRODUCT(AA34:AF34,'VOLUME INPUT'!AF36:AK36)/'VOLUME INPUT'!AL36,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A35),'VOLUME INPUT'!A35>0),'VOLUME INPUT'!A35,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H35>0,'VOLUME INPUT'!$AE36=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL36>0,SUMPRODUCT(AJ34:AO34,'VOLUME INPUT'!AF36:AK36)/'VOLUME INPUT'!AL36,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL36>0,'COST INPUT'!I35,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE37=TRUE,OR(ISTEXT('VOLUME INPUT'!A36),'VOLUME INPUT'!A36>0)),'VOLUME INPUT'!A36,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB37>0,'VOLUME INPUT'!AE37=TRUE),'VOLUME INPUT'!AB37,0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),ROUND(AH35,2),0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),ROUND(AS35,2),0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),ROUND(C35-ABS(AX35),2),0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),IF(E35>=D35,E35,D35),0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),IF(E35>=D35,ROUND(B35*E35,0),ROUND(B35*D35,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB37>0,'VOLUME INPUT'!AE37=TRUE),ROUND((AR35)*'VOLUME INPUT'!AB37,2),0)","v":0},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),IF(E35>=D35,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B35>0,'VOLUME INPUT'!AE37=TRUE),B35*E35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A36),'VOLUME INPUT'!A36>0),'VOLUME INPUT'!A36,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H36>0,'VOLUME INPUT'!AE37=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D36:$G36)-('COST INPUT'!$H36)+'COST INPUT'!$B36+'COST INPUT'!$AM36)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE37=TRUE,'VOLUME INPUT'!AL37>0),SUMPRODUCT(AA35:AF35,'VOLUME INPUT'!AF37:AK37)/'VOLUME INPUT'!AL37,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A36),'VOLUME INPUT'!A36>0),'VOLUME INPUT'!A36,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H36>0,'VOLUME INPUT'!$AE37=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL37>0,SUMPRODUCT(AJ35:AO35,'VOLUME INPUT'!AF37:AK37)/'VOLUME INPUT'!AL37,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL37>0,'COST INPUT'!I36,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE38=TRUE,OR(ISTEXT('VOLUME INPUT'!A37),'VOLUME INPUT'!A37>0)),'VOLUME INPUT'!A37,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB38>0,'VOLUME INPUT'!AE38=TRUE),'VOLUME INPUT'!AB38,0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),ROUND(AH36,2),0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),ROUND(AS36,2),0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),ROUND(C36-ABS(AX36),2),0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),IF(E36>=D36,E36,D36),0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),IF(E36>=D36,ROUND(B36*E36,0),ROUND(B36*D36,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB38>0,'VOLUME INPUT'!AE38=TRUE),ROUND((AR36)*'VOLUME INPUT'!AB38,2),0)","v":0},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),IF(E36>=D36,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B36>0,'VOLUME INPUT'!AE38=TRUE),B36*E36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A37),'VOLUME INPUT'!A37>0),'VOLUME INPUT'!A37,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H37>0,'VOLUME INPUT'!AE38=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D37:$G37)-('COST INPUT'!$H37)+'COST INPUT'!$B37+'COST INPUT'!$AM37)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE38=TRUE,'VOLUME INPUT'!AL38>0),SUMPRODUCT(AA36:AF36,'VOLUME INPUT'!AF38:AK38)/'VOLUME INPUT'!AL38,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A37),'VOLUME INPUT'!A37>0),'VOLUME INPUT'!A37,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H37>0,'VOLUME INPUT'!$AE38=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL38>0,SUMPRODUCT(AJ36:AO36,'VOLUME INPUT'!AF38:AK38)/'VOLUME INPUT'!AL38,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL38>0,'COST INPUT'!I37,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE39=TRUE,OR(ISTEXT('VOLUME INPUT'!A38),'VOLUME INPUT'!A38>0)),'VOLUME INPUT'!A38,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB39>0,'VOLUME INPUT'!AE39=TRUE),'VOLUME INPUT'!AB39,0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),ROUND(AH37,2),0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),ROUND(AS37,2),0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),ROUND(C37-ABS(AX37),2),0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),IF(E37>=D37,E37,D37),0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),IF(E37>=D37,ROUND(B37*E37,0),ROUND(B37*D37,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB39>0,'VOLUME INPUT'!AE39=TRUE),ROUND((AR37)*'VOLUME INPUT'!AB39,2),0)","v":0},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),IF(E37>=D37,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B37>0,'VOLUME INPUT'!AE39=TRUE),B37*E37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A38),'VOLUME INPUT'!A38>0),'VOLUME INPUT'!A38,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H38>0,'VOLUME INPUT'!AE39=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D38:$G38)-('COST INPUT'!$H38)+'COST INPUT'!$B38+'COST INPUT'!$AM38)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE39=TRUE,'VOLUME INPUT'!AL39>0),SUMPRODUCT(AA37:AF37,'VOLUME INPUT'!AF39:AK39)/'VOLUME INPUT'!AL39,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A38),'VOLUME INPUT'!A38>0),'VOLUME INPUT'!A38,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H38>0,'VOLUME INPUT'!$AE39=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL39>0,SUMPRODUCT(AJ37:AO37,'VOLUME INPUT'!AF39:AK39)/'VOLUME INPUT'!AL39,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL39>0,'COST INPUT'!I38,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE40=TRUE,OR(ISTEXT('VOLUME INPUT'!A39),'VOLUME INPUT'!A39>0)),'VOLUME INPUT'!A39,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB40>0,'VOLUME INPUT'!AE40=TRUE),'VOLUME INPUT'!AB40,0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),ROUND(AH38,2),0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),ROUND(AS38,2),0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),ROUND(C38-ABS(AX38),2),0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),IF(E38>=D38,E38,D38),0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),IF(E38>=D38,ROUND(B38*E38,0),ROUND(B38*D38,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB40>0,'VOLUME INPUT'!AE40=TRUE),ROUND((AR38)*'VOLUME INPUT'!AB40,2),0)","v":0},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),IF(E38>=D38,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B38>0,'VOLUME INPUT'!AE40=TRUE),B38*E38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A39),'VOLUME INPUT'!A39>0),'VOLUME INPUT'!A39,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H39>0,'VOLUME INPUT'!AE40=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D39:$G39)-('COST INPUT'!$H39)+'COST INPUT'!$B39+'COST INPUT'!$AM39)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE40=TRUE,'VOLUME INPUT'!AL40>0),SUMPRODUCT(AA38:AF38,'VOLUME INPUT'!AF40:AK40)/'VOLUME INPUT'!AL40,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A39),'VOLUME INPUT'!A39>0),'VOLUME INPUT'!A39,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H39>0,'VOLUME INPUT'!$AE40=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL40>0,SUMPRODUCT(AJ38:AO38,'VOLUME INPUT'!AF40:AK40)/'VOLUME INPUT'!AL40,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL40>0,'COST INPUT'!I39,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE41=TRUE,OR(ISTEXT('VOLUME INPUT'!A40),'VOLUME INPUT'!A40>0)),'VOLUME INPUT'!A40,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB41>0,'VOLUME INPUT'!AE41=TRUE),'VOLUME INPUT'!AB41,0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),ROUND(AH39,2),0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),ROUND(AS39,2),0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),ROUND(C39-ABS(AX39),2),0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),IF(E39>=D39,E39,D39),0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),IF(E39>=D39,ROUND(B39*E39,0),ROUND(B39*D39,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB41>0,'VOLUME INPUT'!AE41=TRUE),ROUND((AR39)*'VOLUME INPUT'!AB41,2),0)","v":0},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),IF(E39>=D39,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B39>0,'VOLUME INPUT'!AE41=TRUE),B39*E39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A40),'VOLUME INPUT'!A40>0),'VOLUME INPUT'!A40,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H40>0,'VOLUME INPUT'!AE41=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D40:$G40)-('COST INPUT'!$H40)+'COST INPUT'!$B40+'COST INPUT'!$AM40)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE41=TRUE,'VOLUME INPUT'!AL41>0),SUMPRODUCT(AA39:AF39,'VOLUME INPUT'!AF41:AK41)/'VOLUME INPUT'!AL41,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A40),'VOLUME INPUT'!A40>0),'VOLUME INPUT'!A40,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H40>0,'VOLUME INPUT'!$AE41=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL41>0,SUMPRODUCT(AJ39:AO39,'VOLUME INPUT'!AF41:AK41)/'VOLUME INPUT'!AL41,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL41>0,'COST INPUT'!I40,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE42=TRUE,OR(ISTEXT('VOLUME INPUT'!A41),'VOLUME INPUT'!A41>0)),'VOLUME INPUT'!A41,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB42>0,'VOLUME INPUT'!AE42=TRUE),'VOLUME INPUT'!AB42,0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),ROUND(AH40,2),0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),ROUND(AS40,2),0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),ROUND(C40-ABS(AX40),2),0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),IF(E40>=D40,E40,D40),0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),IF(E40>=D40,ROUND(B40*E40,0),ROUND(B40*D40,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB42>0,'VOLUME INPUT'!AE42=TRUE),ROUND((AR40)*'VOLUME INPUT'!AB42,2),0)","v":0},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),IF(E40>=D40,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B40>0,'VOLUME INPUT'!AE42=TRUE),B40*E40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A41),'VOLUME INPUT'!A41>0),'VOLUME INPUT'!A41,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H41>0,'VOLUME INPUT'!AE42=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D41:$G41)-('COST INPUT'!$H41)+'COST INPUT'!$B41+'COST INPUT'!$AM41)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE42=TRUE,'VOLUME INPUT'!AL42>0),SUMPRODUCT(AA40:AF40,'VOLUME INPUT'!AF42:AK42)/'VOLUME INPUT'!AL42,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A41),'VOLUME INPUT'!A41>0),'VOLUME INPUT'!A41,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H41>0,'VOLUME INPUT'!$AE42=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL42>0,SUMPRODUCT(AJ40:AO40,'VOLUME INPUT'!AF42:AK42)/'VOLUME INPUT'!AL42,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL42>0,'COST INPUT'!I41,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE43=TRUE,OR(ISTEXT('VOLUME INPUT'!A42),'VOLUME INPUT'!A42>0)),'VOLUME INPUT'!A42,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB43>0,'VOLUME INPUT'!AE43=TRUE),'VOLUME INPUT'!AB43,0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),ROUND(AH41,2),0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),ROUND(AS41,2),0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),ROUND(C41-ABS(AX41),2),0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),IF(E41>=D41,E41,D41),0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),IF(E41>=D41,ROUND(B41*E41,0),ROUND(B41*D41,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB43>0,'VOLUME INPUT'!AE43=TRUE),ROUND((AR41)*'VOLUME INPUT'!AB43,2),0)","v":0},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),IF(E41>=D41,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B41>0,'VOLUME INPUT'!AE43=TRUE),B41*E41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A42),'VOLUME INPUT'!A42>0),'VOLUME INPUT'!A42,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H42>0,'VOLUME INPUT'!AE43=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D42:$G42)-('COST INPUT'!$H42)+'COST INPUT'!$B42+'COST INPUT'!$AM42)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE43=TRUE,'VOLUME INPUT'!AL43>0),SUMPRODUCT(AA41:AF41,'VOLUME INPUT'!AF43:AK43)/'VOLUME INPUT'!AL43,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A42),'VOLUME INPUT'!A42>0),'VOLUME INPUT'!A42,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H42>0,'VOLUME INPUT'!$AE43=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL43>0,SUMPRODUCT(AJ41:AO41,'VOLUME INPUT'!AF43:AK43)/'VOLUME INPUT'!AL43,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL43>0,'COST INPUT'!I42,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE44=TRUE,OR(ISTEXT('VOLUME INPUT'!A43),'VOLUME INPUT'!A43>0)),'VOLUME INPUT'!A43,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB44>0,'VOLUME INPUT'!AE44=TRUE),'VOLUME INPUT'!AB44,0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),ROUND(AH42,2),0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),ROUND(AS42,2),0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),ROUND(C42-ABS(AX42),2),0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),IF(E42>=D42,E42,D42),0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),IF(E42>=D42,ROUND(B42*E42,0),ROUND(B42*D42,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB44>0,'VOLUME INPUT'!AE44=TRUE),ROUND((AR42)*'VOLUME INPUT'!AB44,2),0)","v":0},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),IF(E42>=D42,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B42>0,'VOLUME INPUT'!AE44=TRUE),B42*E42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A43),'VOLUME INPUT'!A43>0),'VOLUME INPUT'!A43,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H43>0,'VOLUME INPUT'!AE44=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D43:$G43)-('COST INPUT'!$H43)+'COST INPUT'!$B43+'COST INPUT'!$AM43)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE44=TRUE,'VOLUME INPUT'!AL44>0),SUMPRODUCT(AA42:AF42,'VOLUME INPUT'!AF44:AK44)/'VOLUME INPUT'!AL44,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A43),'VOLUME INPUT'!A43>0),'VOLUME INPUT'!A43,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H43>0,'VOLUME INPUT'!$AE44=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL44>0,SUMPRODUCT(AJ42:AO42,'VOLUME INPUT'!AF44:AK44)/'VOLUME INPUT'!AL44,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL44>0,'COST INPUT'!I43,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE45=TRUE,OR(ISTEXT('VOLUME INPUT'!A44),'VOLUME INPUT'!A44>0)),'VOLUME INPUT'!A44,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB45>0,'VOLUME INPUT'!AE45=TRUE),'VOLUME INPUT'!AB45,0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),ROUND(AH43,2),0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),ROUND(AS43,2),0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),ROUND(C43-ABS(AX43),2),0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),IF(E43>=D43,E43,D43),0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),IF(E43>=D43,ROUND(B43*E43,0),ROUND(B43*D43,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB45>0,'VOLUME INPUT'!AE45=TRUE),ROUND((AR43)*'VOLUME INPUT'!AB45,2),0)","v":0},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),IF(E43>=D43,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B43>0,'VOLUME INPUT'!AE45=TRUE),B43*E43,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A44),'VOLUME INPUT'!A44>0),'VOLUME INPUT'!A44,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H44>0,'VOLUME INPUT'!AE45=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D44:$G44)-('COST INPUT'!$H44)+'COST INPUT'!$B44+'COST INPUT'!$AM44)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE45=TRUE,'VOLUME INPUT'!AL45>0),SUMPRODUCT(AA43:AF43,'VOLUME INPUT'!AF45:AK45)/'VOLUME INPUT'!AL45,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A44),'VOLUME INPUT'!A44>0),'VOLUME INPUT'!A44,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H44>0,'VOLUME INPUT'!$AE45=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL45>0,SUMPRODUCT(AJ43:AO43,'VOLUME INPUT'!AF45:AK45)/'VOLUME INPUT'!AL45,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL45>0,'COST INPUT'!I44,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE46=TRUE,OR(ISTEXT('VOLUME INPUT'!A45),'VOLUME INPUT'!A45>0)),'VOLUME INPUT'!A45,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB46>0,'VOLUME INPUT'!AE46=TRUE),'VOLUME INPUT'!AB46,0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),ROUND(AH44,2),0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),ROUND(AS44,2),0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),ROUND(C44-ABS(AX44),2),0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),IF(E44>=D44,E44,D44),0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),IF(E44>=D44,ROUND(B44*E44,0),ROUND(B44*D44,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB46>0,'VOLUME INPUT'!AE46=TRUE),ROUND((AR44)*'VOLUME INPUT'!AB46,2),0)","v":0},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),IF(E44>=D44,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B44>0,'VOLUME INPUT'!AE46=TRUE),B44*E44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A45),'VOLUME INPUT'!A45>0),'VOLUME INPUT'!A45,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H45>0,'VOLUME INPUT'!AE46=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D45:$G45)-('COST INPUT'!$H45)+'COST INPUT'!$B45+'COST INPUT'!$AM45)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE46=TRUE,'VOLUME INPUT'!AL46>0),SUMPRODUCT(AA44:AF44,'VOLUME INPUT'!AF46:AK46)/'VOLUME INPUT'!AL46,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A45),'VOLUME INPUT'!A45>0),'VOLUME INPUT'!A45,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H45>0,'VOLUME INPUT'!$AE46=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL46>0,SUMPRODUCT(AJ44:AO44,'VOLUME INPUT'!AF46:AK46)/'VOLUME INPUT'!AL46,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL46>0,'COST INPUT'!I45,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE47=TRUE,OR(ISTEXT('VOLUME INPUT'!A46),'VOLUME INPUT'!A46>0)),'VOLUME INPUT'!A46,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB47>0,'VOLUME INPUT'!AE47=TRUE),'VOLUME INPUT'!AB47,0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),ROUND(AH45,2),0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),ROUND(AS45,2),0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),ROUND(C45-ABS(AX45),2),0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),IF(E45>=D45,E45,D45),0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),IF(E45>=D45,ROUND(B45*E45,0),ROUND(B45*D45,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB47>0,'VOLUME INPUT'!AE47=TRUE),ROUND((AR45)*'VOLUME INPUT'!AB47,2),0)","v":0},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),IF(E45>=D45,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B45>0,'VOLUME INPUT'!AE47=TRUE),B45*E45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A46),'VOLUME INPUT'!A46>0),'VOLUME INPUT'!A46,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H46>0,'VOLUME INPUT'!AE47=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D46:$G46)-('COST INPUT'!$H46)+'COST INPUT'!$B46+'COST INPUT'!$AM46)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE47=TRUE,'VOLUME INPUT'!AL47>0),SUMPRODUCT(AA45:AF45,'VOLUME INPUT'!AF47:AK47)/'VOLUME INPUT'!AL47,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A46),'VOLUME INPUT'!A46>0),'VOLUME INPUT'!A46,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H46>0,'VOLUME INPUT'!$AE47=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL47>0,SUMPRODUCT(AJ45:AO45,'VOLUME INPUT'!AF47:AK47)/'VOLUME INPUT'!AL47,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL47>0,'COST INPUT'!I46,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE48=TRUE,OR(ISTEXT('VOLUME INPUT'!A47),'VOLUME INPUT'!A47>0)),'VOLUME INPUT'!A47,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB48>0,'VOLUME INPUT'!AE48=TRUE),'VOLUME INPUT'!AB48,0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),ROUND(AH46,2),0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),ROUND(AS46,2),0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),ROUND(C46-ABS(AX46),2),0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),IF(E46>=D46,E46,D46),0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),IF(E46>=D46,ROUND(B46*E46,0),ROUND(B46*D46,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB48>0,'VOLUME INPUT'!AE48=TRUE),ROUND((AR46)*'VOLUME INPUT'!AB48,2),0)","v":0},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),IF(E46>=D46,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B46>0,'VOLUME INPUT'!AE48=TRUE),B46*E46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A47),'VOLUME INPUT'!A47>0),'VOLUME INPUT'!A47,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H47>0,'VOLUME INPUT'!AE48=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D47:$G47)-('COST INPUT'!$H47)+'COST INPUT'!$B47+'COST INPUT'!$AM47)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE48=TRUE,'VOLUME INPUT'!AL48>0),SUMPRODUCT(AA46:AF46,'VOLUME INPUT'!AF48:AK48)/'VOLUME INPUT'!AL48,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A47),'VOLUME INPUT'!A47>0),'VOLUME INPUT'!A47,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H47>0,'VOLUME INPUT'!$AE48=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL48>0,SUMPRODUCT(AJ46:AO46,'VOLUME INPUT'!AF48:AK48)/'VOLUME INPUT'!AL48,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL48>0,'COST INPUT'!I47,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE49=TRUE,OR(ISTEXT('VOLUME INPUT'!A48),'VOLUME INPUT'!A48>0)),'VOLUME INPUT'!A48,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB49>0,'VOLUME INPUT'!AE49=TRUE),'VOLUME INPUT'!AB49,0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),ROUND(AH47,2),0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),ROUND(AS47,2),0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),ROUND(C47-ABS(AX47),2),0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),IF(E47>=D47,E47,D47),0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),IF(E47>=D47,ROUND(B47*E47,0),ROUND(B47*D47,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB49>0,'VOLUME INPUT'!AE49=TRUE),ROUND((AR47)*'VOLUME INPUT'!AB49,2),0)","v":0},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),IF(E47>=D47,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B47>0,'VOLUME INPUT'!AE49=TRUE),B47*E47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A48),'VOLUME INPUT'!A48>0),'VOLUME INPUT'!A48,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H48>0,'VOLUME INPUT'!AE49=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D48:$G48)-('COST INPUT'!$H48)+'COST INPUT'!$B48+'COST INPUT'!$AM48)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE49=TRUE,'VOLUME INPUT'!AL49>0),SUMPRODUCT(AA47:AF47,'VOLUME INPUT'!AF49:AK49)/'VOLUME INPUT'!AL49,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A48),'VOLUME INPUT'!A48>0),'VOLUME INPUT'!A48,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H48>0,'VOLUME INPUT'!$AE49=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL49>0,SUMPRODUCT(AJ47:AO47,'VOLUME INPUT'!AF49:AK49)/'VOLUME INPUT'!AL49,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL49>0,'COST INPUT'!I48,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE50=TRUE,OR(ISTEXT('VOLUME INPUT'!A49),'VOLUME INPUT'!A49>0)),'VOLUME INPUT'!A49,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB50>0,'VOLUME INPUT'!AE50=TRUE),'VOLUME INPUT'!AB50,0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),ROUND(AH48,2),0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),ROUND(AS48,2),0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),ROUND(C48-ABS(AX48),2),0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),IF(E48>=D48,E48,D48),0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),IF(E48>=D48,ROUND(B48*E48,0),ROUND(B48*D48,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB50>0,'VOLUME INPUT'!AE50=TRUE),ROUND((AR48)*'VOLUME INPUT'!AB50,2),0)","v":0},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),IF(E48>=D48,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B48>0,'VOLUME INPUT'!AE50=TRUE),B48*E48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A49),'VOLUME INPUT'!A49>0),'VOLUME INPUT'!A49,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H49>0,'VOLUME INPUT'!AE50=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D49:$G49)-('COST INPUT'!$H49)+'COST INPUT'!$B49+'COST INPUT'!$AM49)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE50=TRUE,'VOLUME INPUT'!AL50>0),SUMPRODUCT(AA48:AF48,'VOLUME INPUT'!AF50:AK50)/'VOLUME INPUT'!AL50,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A49),'VOLUME INPUT'!A49>0),'VOLUME INPUT'!A49,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H49>0,'VOLUME INPUT'!$AE50=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL50>0,SUMPRODUCT(AJ48:AO48,'VOLUME INPUT'!AF50:AK50)/'VOLUME INPUT'!AL50,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL50>0,'COST INPUT'!I49,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE51=TRUE,OR(ISTEXT('VOLUME INPUT'!A50),'VOLUME INPUT'!A50>0)),'VOLUME INPUT'!A50,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB51>0,'VOLUME INPUT'!AE51=TRUE),'VOLUME INPUT'!AB51,0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),ROUND(AH49,2),0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),ROUND(AS49,2),0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),ROUND(C49-ABS(AX49),2),0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),IF(E49>=D49,E49,D49),0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),IF(E49>=D49,ROUND(B49*E49,0),ROUND(B49*D49,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB51>0,'VOLUME INPUT'!AE51=TRUE),ROUND((AR49)*'VOLUME INPUT'!AB51,2),0)","v":0},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),IF(E49>=D49,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B49>0,'VOLUME INPUT'!AE51=TRUE),B49*E49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A50),'VOLUME INPUT'!A50>0),'VOLUME INPUT'!A50,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H50>0,'VOLUME INPUT'!AE51=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D50:$G50)-('COST INPUT'!$H50)+'COST INPUT'!$B50+'COST INPUT'!$AM50)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE51=TRUE,'VOLUME INPUT'!AL51>0),SUMPRODUCT(AA49:AF49,'VOLUME INPUT'!AF51:AK51)/'VOLUME INPUT'!AL51,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A50),'VOLUME INPUT'!A50>0),'VOLUME INPUT'!A50,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H50>0,'VOLUME INPUT'!$AE51=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL51>0,SUMPRODUCT(AJ49:AO49,'VOLUME INPUT'!AF51:AK51)/'VOLUME INPUT'!AL51,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL51>0,'COST INPUT'!I50,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE52=TRUE,OR(ISTEXT('VOLUME INPUT'!A51),'VOLUME INPUT'!A51>0)),'VOLUME INPUT'!A51,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB52>0,'VOLUME INPUT'!AE52=TRUE),'VOLUME INPUT'!AB52,0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),ROUND(AH50,2),0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),ROUND(AS50,2),0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),ROUND(C50-ABS(AX50),2),0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),IF(E50>=D50,E50,D50),0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),IF(E50>=D50,ROUND(B50*E50,0),ROUND(B50*D50,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB52>0,'VOLUME INPUT'!AE52=TRUE),ROUND((AR50)*'VOLUME INPUT'!AB52,2),0)","v":0},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),IF(E50>=D50,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B50>0,'VOLUME INPUT'!AE52=TRUE),B50*E50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A51),'VOLUME INPUT'!A51>0),'VOLUME INPUT'!A51,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H51>0,'VOLUME INPUT'!AE52=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D51:$G51)-('COST INPUT'!$H51)+'COST INPUT'!$B51+'COST INPUT'!$AM51)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE52=TRUE,'VOLUME INPUT'!AL52>0),SUMPRODUCT(AA50:AF50,'VOLUME INPUT'!AF52:AK52)/'VOLUME INPUT'!AL52,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A51),'VOLUME INPUT'!A51>0),'VOLUME INPUT'!A51,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H51>0,'VOLUME INPUT'!$AE52=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL52>0,SUMPRODUCT(AJ50:AO50,'VOLUME INPUT'!AF52:AK52)/'VOLUME INPUT'!AL52,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL52>0,'COST INPUT'!I51,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE53=TRUE,OR(ISTEXT('VOLUME INPUT'!A52),'VOLUME INPUT'!A52>0)),'VOLUME INPUT'!A52,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB53>0,'VOLUME INPUT'!AE53=TRUE),'VOLUME INPUT'!AB53,0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),ROUND(AH51,2),0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),ROUND(AS51,2),0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),ROUND(C51-ABS(AX51),2),0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),IF(E51>=D51,E51,D51),0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),IF(E51>=D51,ROUND(B51*E51,0),ROUND(B51*D51,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB53>0,'VOLUME INPUT'!AE53=TRUE),ROUND((AR51)*'VOLUME INPUT'!AB53,2),0)","v":0},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),IF(E51>=D51,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B51>0,'VOLUME INPUT'!AE53=TRUE),B51*E51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A52),'VOLUME INPUT'!A52>0),'VOLUME INPUT'!A52,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H52>0,'VOLUME INPUT'!AE53=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D52:$G52)-('COST INPUT'!$H52)+'COST INPUT'!$B52+'COST INPUT'!$AM52)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE53=TRUE,'VOLUME INPUT'!AL53>0),SUMPRODUCT(AA51:AF51,'VOLUME INPUT'!AF53:AK53)/'VOLUME INPUT'!AL53,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A52),'VOLUME INPUT'!A52>0),'VOLUME INPUT'!A52,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H52>0,'VOLUME INPUT'!$AE53=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL53>0,SUMPRODUCT(AJ51:AO51,'VOLUME INPUT'!AF53:AK53)/'VOLUME INPUT'!AL53,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL53>0,'COST INPUT'!I52,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE54=TRUE,OR(ISTEXT('VOLUME INPUT'!A53),'VOLUME INPUT'!A53>0)),'VOLUME INPUT'!A53,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB54>0,'VOLUME INPUT'!AE54=TRUE),'VOLUME INPUT'!AB54,0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),ROUND(AH52,2),0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),ROUND(AS52,2),0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),ROUND(C52-ABS(AX52),2),0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),IF(E52>=D52,E52,D52),0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),IF(E52>=D52,ROUND(B52*E52,0),ROUND(B52*D52,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB54>0,'VOLUME INPUT'!AE54=TRUE),ROUND((AR52)*'VOLUME INPUT'!AB54,2),0)","v":0},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),IF(E52>=D52,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B52>0,'VOLUME INPUT'!AE54=TRUE),B52*E52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A53),'VOLUME INPUT'!A53>0),'VOLUME INPUT'!A53,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H53>0,'VOLUME INPUT'!AE54=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D53:$G53)-('COST INPUT'!$H53)+'COST INPUT'!$B53+'COST INPUT'!$AM53)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE54=TRUE,'VOLUME INPUT'!AL54>0),SUMPRODUCT(AA52:AF52,'VOLUME INPUT'!AF54:AK54)/'VOLUME INPUT'!AL54,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A53),'VOLUME INPUT'!A53>0),'VOLUME INPUT'!A53,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H53>0,'VOLUME INPUT'!$AE54=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL54>0,SUMPRODUCT(AJ52:AO52,'VOLUME INPUT'!AF54:AK54)/'VOLUME INPUT'!AL54,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL54>0,'COST INPUT'!I53,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE55=TRUE,OR(ISTEXT('VOLUME INPUT'!A54),'VOLUME INPUT'!A54>0)),'VOLUME INPUT'!A54,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB55>0,'VOLUME INPUT'!AE55=TRUE),'VOLUME INPUT'!AB55,0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),ROUND(AH53,2),0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),ROUND(AS53,2),0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),ROUND(C53-ABS(AX53),2),0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),IF(E53>=D53,E53,D53),0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),IF(E53>=D53,ROUND(B53*E53,0),ROUND(B53*D53,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB55>0,'VOLUME INPUT'!AE55=TRUE),ROUND((AR53)*'VOLUME INPUT'!AB55,2),0)","v":0},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),IF(E53>=D53,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B53>0,'VOLUME INPUT'!AE55=TRUE),B53*E53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A54),'VOLUME INPUT'!A54>0),'VOLUME INPUT'!A54,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H54>0,'VOLUME INPUT'!AE55=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D54:$G54)-('COST INPUT'!$H54)+'COST INPUT'!$B54+'COST INPUT'!$AM54)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE55=TRUE,'VOLUME INPUT'!AL55>0),SUMPRODUCT(AA53:AF53,'VOLUME INPUT'!AF55:AK55)/'VOLUME INPUT'!AL55,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A54),'VOLUME INPUT'!A54>0),'VOLUME INPUT'!A54,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H54>0,'VOLUME INPUT'!$AE55=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL55>0,SUMPRODUCT(AJ53:AO53,'VOLUME INPUT'!AF55:AK55)/'VOLUME INPUT'!AL55,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL55>0,'COST INPUT'!I54,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE56=TRUE,OR(ISTEXT('VOLUME INPUT'!A55),'VOLUME INPUT'!A55>0)),'VOLUME INPUT'!A55,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB56>0,'VOLUME INPUT'!AE56=TRUE),'VOLUME INPUT'!AB56,0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),ROUND(AH54,2),0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),ROUND(AS54,2),0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),ROUND(C54-ABS(AX54),2),0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),IF(E54>=D54,E54,D54),0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),IF(E54>=D54,ROUND(B54*E54,0),ROUND(B54*D54,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB56>0,'VOLUME INPUT'!AE56=TRUE),ROUND((AR54)*'VOLUME INPUT'!AB56,2),0)","v":0},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),IF(E54>=D54,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B54>0,'VOLUME INPUT'!AE56=TRUE),B54*E54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A55),'VOLUME INPUT'!A55>0),'VOLUME INPUT'!A55,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H55>0,'VOLUME INPUT'!AE56=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D55:$G55)-('COST INPUT'!$H55)+'COST INPUT'!$B55+'COST INPUT'!$AM55)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE56=TRUE,'VOLUME INPUT'!AL56>0),SUMPRODUCT(AA54:AF54,'VOLUME INPUT'!AF56:AK56)/'VOLUME INPUT'!AL56,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A55),'VOLUME INPUT'!A55>0),'VOLUME INPUT'!A55,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H55>0,'VOLUME INPUT'!$AE56=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL56>0,SUMPRODUCT(AJ54:AO54,'VOLUME INPUT'!AF56:AK56)/'VOLUME INPUT'!AL56,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL56>0,'COST INPUT'!I55,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE57=TRUE,OR(ISTEXT('VOLUME INPUT'!A56),'VOLUME INPUT'!A56>0)),'VOLUME INPUT'!A56,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB57>0,'VOLUME INPUT'!AE57=TRUE),'VOLUME INPUT'!AB57,0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),ROUND(AH55,2),0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),ROUND(AS55,2),0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),ROUND(C55-ABS(AX55),2),0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),IF(E55>=D55,E55,D55),0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),IF(E55>=D55,ROUND(B55*E55,0),ROUND(B55*D55,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB57>0,'VOLUME INPUT'!AE57=TRUE),ROUND((AR55)*'VOLUME INPUT'!AB57,2),0)","v":0},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),IF(E55>=D55,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B55>0,'VOLUME INPUT'!AE57=TRUE),B55*E55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A56),'VOLUME INPUT'!A56>0),'VOLUME INPUT'!A56,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H56>0,'VOLUME INPUT'!AE57=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D56:$G56)-('COST INPUT'!$H56)+'COST INPUT'!$B56+'COST INPUT'!$AM56)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE57=TRUE,'VOLUME INPUT'!AL57>0),SUMPRODUCT(AA55:AF55,'VOLUME INPUT'!AF57:AK57)/'VOLUME INPUT'!AL57,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A56),'VOLUME INPUT'!A56>0),'VOLUME INPUT'!A56,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H56>0,'VOLUME INPUT'!$AE57=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL57>0,SUMPRODUCT(AJ55:AO55,'VOLUME INPUT'!AF57:AK57)/'VOLUME INPUT'!AL57,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL57>0,'COST INPUT'!I56,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE58=TRUE,OR(ISTEXT('VOLUME INPUT'!A57),'VOLUME INPUT'!A57>0)),'VOLUME INPUT'!A57,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB58>0,'VOLUME INPUT'!AE58=TRUE),'VOLUME INPUT'!AB58,0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),ROUND(AH56,2),0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),ROUND(AS56,2),0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),ROUND(C56-ABS(AX56),2),0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),IF(E56>=D56,E56,D56),0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),IF(E56>=D56,ROUND(B56*E56,0),ROUND(B56*D56,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB58>0,'VOLUME INPUT'!AE58=TRUE),ROUND((AR56)*'VOLUME INPUT'!AB58,2),0)","v":0},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),IF(E56>=D56,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B56>0,'VOLUME INPUT'!AE58=TRUE),B56*E56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A57),'VOLUME INPUT'!A57>0),'VOLUME INPUT'!A57,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H57>0,'VOLUME INPUT'!AE58=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D57:$G57)-('COST INPUT'!$H57)+'COST INPUT'!$B57+'COST INPUT'!$AM57)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE58=TRUE,'VOLUME INPUT'!AL58>0),SUMPRODUCT(AA56:AF56,'VOLUME INPUT'!AF58:AK58)/'VOLUME INPUT'!AL58,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A57),'VOLUME INPUT'!A57>0),'VOLUME INPUT'!A57,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H57>0,'VOLUME INPUT'!$AE58=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL58>0,SUMPRODUCT(AJ56:AO56,'VOLUME INPUT'!AF58:AK58)/'VOLUME INPUT'!AL58,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL58>0,'COST INPUT'!I57,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE59=TRUE,OR(ISTEXT('VOLUME INPUT'!A58),'VOLUME INPUT'!A58>0)),'VOLUME INPUT'!A58,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB59>0,'VOLUME INPUT'!AE59=TRUE),'VOLUME INPUT'!AB59,0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),ROUND(AH57,2),0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),ROUND(AS57,2),0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),ROUND(C57-ABS(AX57),2),0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),IF(E57>=D57,E57,D57),0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),IF(E57>=D57,ROUND(B57*E57,0),ROUND(B57*D57,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB59>0,'VOLUME INPUT'!AE59=TRUE),ROUND((AR57)*'VOLUME INPUT'!AB59,2),0)","v":0},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),IF(E57>=D57,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B57>0,'VOLUME INPUT'!AE59=TRUE),B57*E57,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A58),'VOLUME INPUT'!A58>0),'VOLUME INPUT'!A58,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H58>0,'VOLUME INPUT'!AE59=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D58:$G58)-('COST INPUT'!$H58)+'COST INPUT'!$B58+'COST INPUT'!$AM58)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE59=TRUE,'VOLUME INPUT'!AL59>0),SUMPRODUCT(AA57:AF57,'VOLUME INPUT'!AF59:AK59)/'VOLUME INPUT'!AL59,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A58),'VOLUME INPUT'!A58>0),'VOLUME INPUT'!A58,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H58>0,'VOLUME INPUT'!$AE59=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL59>0,SUMPRODUCT(AJ57:AO57,'VOLUME INPUT'!AF59:AK59)/'VOLUME INPUT'!AL59,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL59>0,'COST INPUT'!I58,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE60=TRUE,OR(ISTEXT('VOLUME INPUT'!A59),'VOLUME INPUT'!A59>0)),'VOLUME INPUT'!A59,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB60>0,'VOLUME INPUT'!AE60=TRUE),'VOLUME INPUT'!AB60,0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),ROUND(AH58,2),0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),ROUND(AS58,2),0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),ROUND(C58-ABS(AX58),2),0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),IF(E58>=D58,E58,D58),0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),IF(E58>=D58,ROUND(B58*E58,0),ROUND(B58*D58,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB60>0,'VOLUME INPUT'!AE60=TRUE),ROUND((AR58)*'VOLUME INPUT'!AB60,2),0)","v":0},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),IF(E58>=D58,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B58>0,'VOLUME INPUT'!AE60=TRUE),B58*E58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A59),'VOLUME INPUT'!A59>0),'VOLUME INPUT'!A59,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H59>0,'VOLUME INPUT'!AE60=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D59:$G59)-('COST INPUT'!$H59)+'COST INPUT'!$B59+'COST INPUT'!$AM59)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE60=TRUE,'VOLUME INPUT'!AL60>0),SUMPRODUCT(AA58:AF58,'VOLUME INPUT'!AF60:AK60)/'VOLUME INPUT'!AL60,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A59),'VOLUME INPUT'!A59>0),'VOLUME INPUT'!A59,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H59>0,'VOLUME INPUT'!$AE60=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL60>0,SUMPRODUCT(AJ58:AO58,'VOLUME INPUT'!AF60:AK60)/'VOLUME INPUT'!AL60,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL60>0,'COST INPUT'!I59,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE61=TRUE,OR(ISTEXT('VOLUME INPUT'!A60),'VOLUME INPUT'!A60>0)),'VOLUME INPUT'!A60,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB61>0,'VOLUME INPUT'!AE61=TRUE),'VOLUME INPUT'!AB61,0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),ROUND(AH59,2),0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),ROUND(AS59,2),0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),ROUND(C59-ABS(AX59),2),0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),IF(E59>=D59,E59,D59),0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),IF(E59>=D59,ROUND(B59*E59,0),ROUND(B59*D59,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB61>0,'VOLUME INPUT'!AE61=TRUE),ROUND((AR59)*'VOLUME INPUT'!AB61,2),0)","v":0},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),IF(E59>=D59,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B59>0,'VOLUME INPUT'!AE61=TRUE),B59*E59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A60),'VOLUME INPUT'!A60>0),'VOLUME INPUT'!A60,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H60>0,'VOLUME INPUT'!AE61=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D60:$G60)-('COST INPUT'!$H60)+'COST INPUT'!$B60+'COST INPUT'!$AM60)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE61=TRUE,'VOLUME INPUT'!AL61>0),SUMPRODUCT(AA59:AF59,'VOLUME INPUT'!AF61:AK61)/'VOLUME INPUT'!AL61,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A60),'VOLUME INPUT'!A60>0),'VOLUME INPUT'!A60,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H60>0,'VOLUME INPUT'!$AE61=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL61>0,SUMPRODUCT(AJ59:AO59,'VOLUME INPUT'!AF61:AK61)/'VOLUME INPUT'!AL61,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL61>0,'COST INPUT'!I60,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE62=TRUE,OR(ISTEXT('VOLUME INPUT'!A61),'VOLUME INPUT'!A61>0)),'VOLUME INPUT'!A61,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB62>0,'VOLUME INPUT'!AE62=TRUE),'VOLUME INPUT'!AB62,0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),ROUND(AH60,2),0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),ROUND(AS60,2),0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),ROUND(C60-ABS(AX60),2),0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),IF(E60>=D60,E60,D60),0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),IF(E60>=D60,ROUND(B60*E60,0),ROUND(B60*D60,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB62>0,'VOLUME INPUT'!AE62=TRUE),ROUND((AR60)*'VOLUME INPUT'!AB62,2),0)","v":0},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),IF(E60>=D60,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B60>0,'VOLUME INPUT'!AE62=TRUE),B60*E60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A61),'VOLUME INPUT'!A61>0),'VOLUME INPUT'!A61,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H61>0,'VOLUME INPUT'!AE62=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D61:$G61)-('COST INPUT'!$H61)+'COST INPUT'!$B61+'COST INPUT'!$AM61)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE62=TRUE,'VOLUME INPUT'!AL62>0),SUMPRODUCT(AA60:AF60,'VOLUME INPUT'!AF62:AK62)/'VOLUME INPUT'!AL62,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A61),'VOLUME INPUT'!A61>0),'VOLUME INPUT'!A61,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H61>0,'VOLUME INPUT'!$AE62=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL62>0,SUMPRODUCT(AJ60:AO60,'VOLUME INPUT'!AF62:AK62)/'VOLUME INPUT'!AL62,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL62>0,'COST INPUT'!I61,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE63=TRUE,OR(ISTEXT('VOLUME INPUT'!A62),'VOLUME INPUT'!A62>0)),'VOLUME INPUT'!A62,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB63>0,'VOLUME INPUT'!AE63=TRUE),'VOLUME INPUT'!AB63,0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),ROUND(AH61,2),0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),ROUND(AS61,2),0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),ROUND(C61-ABS(AX61),2),0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),IF(E61>=D61,E61,D61),0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),IF(E61>=D61,ROUND(B61*E61,0),ROUND(B61*D61,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB63>0,'VOLUME INPUT'!AE63=TRUE),ROUND((AR61)*'VOLUME INPUT'!AB63,2),0)","v":0},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),IF(E61>=D61,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B61>0,'VOLUME INPUT'!AE63=TRUE),B61*E61,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A62),'VOLUME INPUT'!A62>0),'VOLUME INPUT'!A62,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H62>0,'VOLUME INPUT'!AE63=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D62:$G62)-('COST INPUT'!$H62)+'COST INPUT'!$B62+'COST INPUT'!$AM62)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE63=TRUE,'VOLUME INPUT'!AL63>0),SUMPRODUCT(AA61:AF61,'VOLUME INPUT'!AF63:AK63)/'VOLUME INPUT'!AL63,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A62),'VOLUME INPUT'!A62>0),'VOLUME INPUT'!A62,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H62>0,'VOLUME INPUT'!$AE63=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL63>0,SUMPRODUCT(AJ61:AO61,'VOLUME INPUT'!AF63:AK63)/'VOLUME INPUT'!AL63,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL63>0,'COST INPUT'!I62,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE64=TRUE,OR(ISTEXT('VOLUME INPUT'!A63),'VOLUME INPUT'!A63>0)),'VOLUME INPUT'!A63,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB64>0,'VOLUME INPUT'!AE64=TRUE),'VOLUME INPUT'!AB64,0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),ROUND(AH62,2),0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),ROUND(AS62,2),0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),ROUND(C62-ABS(AX62),2),0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),IF(E62>=D62,E62,D62),0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),IF(E62>=D62,ROUND(B62*E62,0),ROUND(B62*D62,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB64>0,'VOLUME INPUT'!AE64=TRUE),ROUND((AR62)*'VOLUME INPUT'!AB64,2),0)","v":0},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),IF(E62>=D62,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B62>0,'VOLUME INPUT'!AE64=TRUE),B62*E62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A63),'VOLUME INPUT'!A63>0),'VOLUME INPUT'!A63,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H63>0,'VOLUME INPUT'!AE64=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D63:$G63)-('COST INPUT'!$H63)+'COST INPUT'!$B63+'COST INPUT'!$AM63)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE64=TRUE,'VOLUME INPUT'!AL64>0),SUMPRODUCT(AA62:AF62,'VOLUME INPUT'!AF64:AK64)/'VOLUME INPUT'!AL64,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A63),'VOLUME INPUT'!A63>0),'VOLUME INPUT'!A63,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H63>0,'VOLUME INPUT'!$AE64=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL64>0,SUMPRODUCT(AJ62:AO62,'VOLUME INPUT'!AF64:AK64)/'VOLUME INPUT'!AL64,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL64>0,'COST INPUT'!I63,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE65=TRUE,OR(ISTEXT('VOLUME INPUT'!A64),'VOLUME INPUT'!A64>0)),'VOLUME INPUT'!A64,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB65>0,'VOLUME INPUT'!AE65=TRUE),'VOLUME INPUT'!AB65,0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),ROUND(AH63,2),0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),ROUND(AS63,2),0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),ROUND(C63-ABS(AX63),2),0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),IF(E63>=D63,E63,D63),0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),IF(E63>=D63,ROUND(B63*E63,0),ROUND(B63*D63,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB65>0,'VOLUME INPUT'!AE65=TRUE),ROUND((AR63)*'VOLUME INPUT'!AB65,2),0)","v":0},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),IF(E63>=D63,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B63>0,'VOLUME INPUT'!AE65=TRUE),B63*E63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A64),'VOLUME INPUT'!A64>0),'VOLUME INPUT'!A64,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H64>0,'VOLUME INPUT'!AE65=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D64:$G64)-('COST INPUT'!$H64)+'COST INPUT'!$B64+'COST INPUT'!$AM64)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE65=TRUE,'VOLUME INPUT'!AL65>0),SUMPRODUCT(AA63:AF63,'VOLUME INPUT'!AF65:AK65)/'VOLUME INPUT'!AL65,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A64),'VOLUME INPUT'!A64>0),'VOLUME INPUT'!A64,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H64>0,'VOLUME INPUT'!$AE65=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL65>0,SUMPRODUCT(AJ63:AO63,'VOLUME INPUT'!AF65:AK65)/'VOLUME INPUT'!AL65,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL65>0,'COST INPUT'!I64,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE66=TRUE,OR(ISTEXT('VOLUME INPUT'!A65),'VOLUME INPUT'!A65>0)),'VOLUME INPUT'!A65,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB66>0,'VOLUME INPUT'!AE66=TRUE),'VOLUME INPUT'!AB66,0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),ROUND(AH64,2),0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),ROUND(AS64,2),0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),ROUND(C64-ABS(AX64),2),0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),IF(E64>=D64,E64,D64),0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),IF(E64>=D64,ROUND(B64*E64,0),ROUND(B64*D64,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB66>0,'VOLUME INPUT'!AE66=TRUE),ROUND((AR64)*'VOLUME INPUT'!AB66,2),0)","v":0},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),IF(E64>=D64,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B64>0,'VOLUME INPUT'!AE66=TRUE),B64*E64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A65),'VOLUME INPUT'!A65>0),'VOLUME INPUT'!A65,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H65>0,'VOLUME INPUT'!AE66=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D65:$G65)-('COST INPUT'!$H65)+'COST INPUT'!$B65+'COST INPUT'!$AM65)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE66=TRUE,'VOLUME INPUT'!AL66>0),SUMPRODUCT(AA64:AF64,'VOLUME INPUT'!AF66:AK66)/'VOLUME INPUT'!AL66,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A65),'VOLUME INPUT'!A65>0),'VOLUME INPUT'!A65,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H65>0,'VOLUME INPUT'!$AE66=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL66>0,SUMPRODUCT(AJ64:AO64,'VOLUME INPUT'!AF66:AK66)/'VOLUME INPUT'!AL66,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL66>0,'COST INPUT'!I65,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE67=TRUE,OR(ISTEXT('VOLUME INPUT'!A66),'VOLUME INPUT'!A66>0)),'VOLUME INPUT'!A66,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB67>0,'VOLUME INPUT'!AE67=TRUE),'VOLUME INPUT'!AB67,0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),ROUND(AH65,2),0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),ROUND(AS65,2),0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),ROUND(C65-ABS(AX65),2),0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),IF(E65>=D65,E65,D65),0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),IF(E65>=D65,ROUND(B65*E65,0),ROUND(B65*D65,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB67>0,'VOLUME INPUT'!AE67=TRUE),ROUND((AR65)*'VOLUME INPUT'!AB67,2),0)","v":0},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),IF(E65>=D65,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B65>0,'VOLUME INPUT'!AE67=TRUE),B65*E65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A66),'VOLUME INPUT'!A66>0),'VOLUME INPUT'!A66,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H66>0,'VOLUME INPUT'!AE67=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D66:$G66)-('COST INPUT'!$H66)+'COST INPUT'!$B66+'COST INPUT'!$AM66)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE67=TRUE,'VOLUME INPUT'!AL67>0),SUMPRODUCT(AA65:AF65,'VOLUME INPUT'!AF67:AK67)/'VOLUME INPUT'!AL67,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A66),'VOLUME INPUT'!A66>0),'VOLUME INPUT'!A66,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H66>0,'VOLUME INPUT'!$AE67=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL67>0,SUMPRODUCT(AJ65:AO65,'VOLUME INPUT'!AF67:AK67)/'VOLUME INPUT'!AL67,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL67>0,'COST INPUT'!I66,0)","v":0},0,null,null,null,null,0]
[{"$f":"IF(AND('VOLUME INPUT'!AE68=TRUE,OR(ISTEXT('VOLUME INPUT'!A67),'VOLUME INPUT'!A67>0)),'VOLUME INPUT'!A67,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!AB68>0,'VOLUME INPUT'!AE68=TRUE),'VOLUME INPUT'!AB68,0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),ROUND(AH66,2),0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),ROUND(AS66,2),0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),ROUND(C66-ABS(AX66),2),0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),IF(E66>=D66,E66,D66),0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),IF(E66>=D66,ROUND(B66*E66,0),ROUND(B66*D66,0)),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!AB68>0,'VOLUME INPUT'!AE68=TRUE),ROUND((AR66)*'VOLUME INPUT'!AB68,2),0)","v":0},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),IF(E66>=D66,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(AND(B66>0,'VOLUME INPUT'!AE68=TRUE),B66*E66,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A67),'VOLUME INPUT'!A67>0),'VOLUME INPUT'!A67,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AA$6)),VLOOKUP(AA$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AB$6)),VLOOKUP(AB$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AC$6)),VLOOKUP(AC$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AD$6)),VLOOKUP(AD$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AE$6)),VLOOKUP(AE$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H67>0,'VOLUME INPUT'!AE68=TRUE,ISNUMBER(AF$6)),VLOOKUP(AF$6,'LOG PRICES'!$C$10:$E$15,2,FALSE)-(SUM('COST INPUT'!$D67:$G67)-('COST INPUT'!$H67)+'COST INPUT'!$B67+'COST INPUT'!$AM67)*(1+$G$3),0)","v":0},null,{"$f":"IF(AND('VOLUME INPUT'!AE68=TRUE,'VOLUME INPUT'!AL68>0),SUMPRODUCT(AA66:AF66,'VOLUME INPUT'!AF68:AK68)/'VOLUME INPUT'!AL68,0)","v":0},{"$f":"IF(OR(ISTEXT('VOLUME INPUT'!A67),'VOLUME INPUT'!A67>0),'VOLUME INPUT'!A67,\"\")","v":""},{"$f":"IF(AND('VOLUME INPUT'!C67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AJ$6)),VLOOKUP(AJ$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!D67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AK$6)),VLOOKUP(AK$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!E67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AL$6)),VLOOKUP(AL$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!F67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AM$6)),VLOOKUP(AM$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!G67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AN$6)),VLOOKUP(AN$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},{"$f":"IF(AND('VOLUME INPUT'!H67>0,'VOLUME INPUT'!$AE68=TRUE,ISNUMBER(AO$6)),VLOOKUP(AO$6,'LOG PRICES'!$U$3:$AA$44,IF('VOLUME INPUT'!$D$3=\"MBF\",5,4),FALSE),0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL68>0,SUMPRODUCT(AJ66:AO66,'VOLUME INPUT'!AF68:AK68)/'VOLUME INPUT'!AL68,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL68>0,'COST INPUT'!I67,0)","v":0},0,null,null,null,null,0]
["Sale-as-a whole",{"$f":"SUM(B7:B66)","v":0},{"$f":"IF(B67>0,ROUND(AH67,2),0)","v":0},{"$f":"IF(B67>0,ROUND(AS67,2),0)","v":0},{"$f":"IF(B67>0,ROUND(C67-AX67,2),0)","v":0},{"$f":"IF(B67>0,IF(E67>=D67,E67,D67),0)","v":0},{"$f":"IF(B67>0,IF(E67>=D67,ROUND(B67*E67,0),ROUND(B67*D67,0)),0)","v":0},{"$f":"IF('VOLUME INPUT'!AL69>0,ROUND((AR67)*'VOLUME INPUT'!AL69,2),0)","v":0},{"$f":"IF(B67>0,IF(E67>=D67,\"no\",\"deficit\"),\"\")","v":""},{"$f":"IF(B67>0,ROUND(B67*E67,2),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T or A",{"$f":"IF('VOLUME INPUT'!AF69>0,SUMPRODUCT(AA7:AA66,'VOLUME INPUT'!AF9:AF68)/'VOLUME INPUT'!AF69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AG69>0,SUMPRODUCT(AB7:AB66,'VOLUME INPUT'!AG9:AG68)/'VOLUME INPUT'!AG69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AH69>0,SUMPRODUCT(AC7:AC66,'VOLUME INPUT'!AH9:AH68)/'VOLUME INPUT'!AH69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AI69>0,SUMPRODUCT(AD7:AD66,'VOLUME INPUT'!AI9:AI68)/'VOLUME INPUT'!AI69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AJ69>0,SUMPRODUCT(AE7:AE66,'VOLUME INPUT'!AJ9:AJ68)/'VOLUME INPUT'!AJ69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AK69>0,SUMPRODUCT(AF7:AF66,'VOLUME INPUT'!AK9:AK68)/'VOLUME INPUT'!AK69,0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL69>0,SUMPRODUCT(AA67:AF67,'VOLUME INPUT'!AF69:AK69)/'VOLUME INPUT'!AL69,0)","v":0},"T or A",{"$f":"IF('VOLUME INPUT'!AF69>0,SUMPRODUCT('VOLUME INPUT'!AF9:AF68,AJ7:AJ66)/'VOLUME INPUT'!AF69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AG69>0,SUMPRODUCT('VOLUME INPUT'!AG9:AG68,AK7:AK66)/'VOLUME INPUT'!AG69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AH69>0,SUMPRODUCT('VOLUME INPUT'!AH9:AH68,AL7:AL66)/'VOLUME INPUT'!AH69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AI69>0,SUMPRODUCT('VOLUME INPUT'!AI9:AI68,AM7:AM66)/'VOLUME INPUT'!AI69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AJ69>0,SUMPRODUCT('VOLUME INPUT'!AJ9:AJ68,AN7:AN66)/'VOLUME INPUT'!AJ69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AK69>0,SUMPRODUCT('VOLUME INPUT'!AK9:AK68,AO7:AO66)/'VOLUME INPUT'!AK69,0)","v":0},null,{"$f":"IF('VOLUME INPUT'!AL69>0,SUMPRODUCT(AJ67:AO67,'VOLUME INPUT'!AF69:AK69)/'VOLUME INPUT'!AL69,0)","v":0},{"$f":"IF('VOLUME INPUT'!AL69>0,SUMPRODUCT(AR7:AR66,'VOLUME INPUT'!AL9:AL68)/'VOLUME INPUT'!AL69,0)","v":0},0,null,null,null,null,0]
[null,"sale volume","high bid","base rate","ind. ad rate","ad rate","ad rate value","ess KV","deficit?","ind ad rate value"]
[null,"Sale-As-Whole Evaluation Item",null,null,"Value","Sale-as-a-Whole Status - Viability"]
[null,"Estimated total timber value at ind. ad rate",null,null,{"$f":"E67*B67","v":0},{"$f":"IF(B67>0,IF(E70<E71,\"The sale-as-a-whole appears to be DEFICIT at the ind. ad rate, value needed to bring sale to base rate =\",\"The sale-as-a-whole appears to be VIABLE at the ind. ad rate, the estimated value above base rate = \"),\"\")","v":""},null,null,null,{"$f":"IF(E70<E71,E71-E70,E70-E71)","v":0}]
[null,"Estimated total timber value at base rate",null,null,{"$f":"D67*B67","v":0}]
[null,{"$f":"\"Total timber volume - \"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"MBF\",\"CCF\")","v":"Total timber volume - CCF"},null,null,{"$f":"B67","v":0},"Number of individual units that are estimated to be DEFICIT =",null,null,null,{"$f":"COUNTIF(I7:I66,\"deficit\")","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost Centers Evaluation & Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale status"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B510>0,B511>0,B511=B510),1,0)","v":0}]
[]
[]
[]
["Base - Ad Evaluation",null,"KV - Base Evaluation",null,"Road Cost Evaluation",null,"Haul Cost Evaluation",null,"Sale Value Evaluation"]
["Attribute",{"$f":"\"Rate/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")","v":"Rate/ccf"},"Attribute",{"$f":"\"Rate/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")","v":"Rate/ccf"},"Attribute","Total Cost","Attribute","Total Cost","Attribute","Total Value"]
["base rate",{"$f":"ROUND(D67,2)","v":0},"base rate",{"$f":"ROUND(D67,2)","v":0},"cons/recons (includes engineering services)",{"$f":"ROUND('COST INPUT'!G68*B67,2)","v":0},"log haul cost",{"$f":"ROUND('COST INPUT'!AM68*B67,2)","v":0},"ind. ad rate",{"$f":"E70","v":0}]
["ad rate",{"$f":"ROUND(F67,2)","v":0},"kv rate",{"$f":"IF(B67>0,ROUND(H67/B67,2),0)","v":0},null,null,null,null,"value needed to bring sale to base rates",{"$f":"IF(B511>B510,0,J70)","v":0}]
["ratio",{"$f":"IF(B511>0,B510/B511)","v":false},"% kv",{"$f":"IF(D510>0,D511/D510,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Deposit - Contractural Evaluation",null,null,null,null,null,"Logging Cost Evaluation"]
["Attribute",{"$f":"\"Rate/\"&IF('VOLUME INPUT'!$D$3=\"MBF\",\"mbf\",\"ccf\")","v":"Rate/ccf"},"Total Cost",null,null,null,"Attribute","Total Cost"]
["bd/erosion/etc",{"$f":"ROUND('COST INPUT'!E68,2)","v":0},{"$f":"ROUND(B524*B67,2)","v":0},null,null,null,"stump-to-truck",{"$f":"ROUND('COST INPUT'!B68*B67,2)","v":0}]
["road maint",{"$f":"ROUND('COST INPUT'!D68,2)","v":0},{"$f":"ROUND(B525*B67,2)","v":0},null,null,null,"temp roads",{"$f":"ROUND(B67*'COST INPUT'!F68,2)","v":0}]
["total",{"$f":"B525+B524","v":0},{"$f":"SUM(C524:C525)","v":0},null,null,null,"total",{"$f":"H525+H524","v":0}]
[null,null,"Total costs (includes p&r, comp. factor) = ",{"$f":"ROUND((H526+C526+F510+H510-('COST INPUT'!H68*B67))*(1+G3)+(ABS(AX67)*B67),0)","v":0},null,"Gross revenue, log prices =",{"$f":"SUMPRODUCT('LOG PRICES'!D10:D15,'VOLUME INPUT'!AC74:AC79)","v":0},null,"Net revenue =",{"$f":"G527-D527","v":0}]
[null,null,null,null,null,"Revenue/cost ratio =",{"$f":"IF(D527>0,ROUND(G527/D527,2),0)","v":0},null,"Net revenue minus KV =",{"$f":"ROUND(J527-H67,0)","v":0}]
[{"$f":"IF(AD504=1,\"<<the sale-as-a-whole is projected to be DEFICIT>>\",\"<<the sale-as-a-whole is projected to be ECONOMICAL>>\")","v":"<<the sale-as-a-whole is projected to be ECONOMICAL>>"}]

{"sheet":"HELP","index":5,"n_rows":62,"n_cols":1,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,7],[1,0,1,7]]}
["Sale Evaluation Spreadsheet - Help"]
["version 3.0 - RV"]
["VOLUME INPUT screen"]
["This spreadsheet is intended for use in evaluating the economics of a timber sale or"]
["sales.  The spreadsheet has the ability to evaluate by individual units or an entire"]
["sales (sale-as-a-whole).  If the user wishes to evaluate by unit, then enter unit numbers"]
["in column 1 of the VOLUME INPUT screen.  If the evaluation by sale, then enter entire"]
["sale numbers in column 1.  Fill in the remaining columns as per evaluation level.  Select"]
["species to be included from the \"drop-down\" cells provided (blue-shaded).  Enter the"]
["appropriate volumes, saw and fiber (biomass), in the columns under the selected species"]
["(yellow-shaded cells)."]
[]
["To select a unit or sale to be included in the UNIT SUMMARY screen, select \"yes\" from"]
["the \"cell dropdown\" of the VOLUME INPUT screen (blue-shaded).  Mix and match various"]
["unit or sale combinations to optimize economics or assess the likelihood of the offering to"]
["receive bids (unit packaging sensitivity analysis)."]
[]
["LOG PRICES screen"]
["Enter the delivered log price(s) for the species in the sale in the yellow-shaded column"]
["of the price data table.  Merchantable fiber (non-saw or biomass) price should also be"]
["entered if appropriate.  Enter values in dollars per unit volume for the volume type selected."]
["Prices should be based on average log for species, small-end DIB, and log length. "]
["Use the \"conversion tool\" to convert quoted log prices to the volume type used."]
[]
["COST INPUT screen"]
["Input appropriate data in the yellow-shaded columns provided.  Note that rate per unit-of-"]
["measure is needed.  Enter the Essential KV per unit volume for the unit in the last"]
["column of the table.  Totals or averages are displayed at the bottom of the table."]
["Use the \"$/vol Unusual\" column to input \"unusual\" adjustments to the appraisal."]
["This option is seldom used but is available if desired.  Note that if used,"]
["enter as a cost (value preceeded by a \"-\" sign) or a revenue (enter value with no sign)."]
["Enter values as $'s per unit volume for volume type selected or one-way mileage (col C)."]
[]
["To change haul cost calculation defaults, click the \"change log haul defaults\"macro button"]
["and navigate to the defaults screen.  Defaults in the yellow-shaded cells can be changed."]
["The green-shaded cells display the calculated log haul cost per unit of measure."]
[]
["UNIT SUMMARY screen"]
["This screen displays a summary of the weighed average high bid rate for each"]
["unit or sale (column 3 of the table).  Among other calculated values, the table also displays"]
["whether of not the unit or sale is deficit.  A deficit unit or sale occurs when the base rate"]
["(column 4) is greater than or equal to the indicated ad rate (column 5)."]
["Select the appropriate profit and risk percent (P&R) in the blue-shaded cell if appropriate."]
[]
["Only units selected in the VOLUME INPUT screen will show up in the summary table."]
["Totals or averages are displayed at the bottom of the table.  A smaller table is displayed"]
["below the summary table.  This table contains more summary information on a sale as-a-"]
["whole basis."]
[]
["Navigate to the COST CENTERS EVALUATION screen by launching the \"view cost"]
["centers\" macro button.  View additional info on cost centers and potential modifications."]
[]
["OTHER MACRO BUTTONS"]
["To print a screen or table left-click the \"print\" macro button.  To erase data input into colored"]
["cells on a screen, left-click the \"erase\" macro button."]
[]
["ENTERING DATA, ERASING INDIVIDUAL CELLS"]
["Data can only be input into appropriate cells:  \"cell dropdowns\" or \"data entry cells\"."]
["These are blue-shaded or yellow-shaded cells."]
["Attempting to input data into other cells will result in an error window popping-up,"]
["select \"OK\" to continue.  Use the \"delete\" key, \"erase\" macro, or type over old data"]
["to erase or change input data.  Never use the \"space bar\" to delete input data."]