{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["GE Cover Sheet","Value Reconciliation"," Data Entry-Cost Worksheet","Depreciation Analysis","Sales Comparison","Concrete Interpolation","Wood Frame Interpolation","Corrugated Steel Interpolation ","Bolted Steel Interpolation ","Flat Storage Interpolation","Misc-Hopper-Bulk Bins-Tanks","Even and Pack","Cost Multipliers","MS Screen Prints"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":3,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GE Cover Sheet","index":0,"n_rows":143,"n_cols":6,"rows_kept":143,"cut":false,"hidden":false,"merged":[[21,0,21,3],[27,0,27,3],[17,5,17,12],[10,5,10,12],[12,5,12,12],[11,5,11,12],[13,5,13,12],[14,5,14,12],[15,5,15,12],[16,5,16,12],[18,5,19,12],[2,5,3,9],[7,5,9,12],[1,0,1,3],[2,0,2,3],[9,0,9,3],[4,5,5,9]]}
["County",null,"Appraisal Year ",2025]
[]
[null,null,null,null,null,"LIGHT YELLOW SHADED FIELDS ARE FOR USER INPUT THROUGHOUT THIS TEMPLATE"]
["Facility Name"]
["Company/Owner Name",null,null,null,null,"Other colors and non-shaded fields should remain locked to function properly. They contain data and calculations that will populate automatically based on user input into yellow fields. "]
["Situs Address",null,"Situs Zip"]
["Facility Contact"]
["Phone # ",null,null,null,null,"USING TEMPLATE"]
[]
[]
["Parcel ID",null,"Quick Ref ID",null,null,"Excel template contains multiple worksheets identified by color coded tabs at bottom of workbook "]
[null,null,null,null,null,"Begin by completing required yellow shaded fields on Cover Sheet (brown tab)"]
[null,null,null,null,null,"Next go to Data Entry-Cost Worksheet (bright blue tab)"]
[null,null,null,null,null,"Enter data by specific color coded section in Cost worksheet. Very important to enter in correct section"]
[null,null,null,null,null,"Verify, make adjustments & calcs per section color coded Interpolation tab"]
[null,null,null,null,null,"Select comparable sales on Depreciation Analysis tab (light blue). Select depreciation %"]
[null,null,null,null,null,"Verify sales comparison on Sales Comparison tab (hot pink). Select net $/Bu"]
[null,null,null,null,null,"Review cost & sales comparison approaches on Value Reconciliation tab (bright yellow). Select final value"]
[null,null,null,null,null,"Even & Pack calculation is not part of template automation- licensed capacity is recommended for entry into Cost tab. May choose to calculate total bushel capacity using Even & Pack tab to enter into Cost tab"]
[]
[]
[]
["Region"]
["Primary Storage Type"]
["Licensed Bu. Capacity",null,"License Type"]
["Bushel Thru-Put"]
[]
[]
["Inspection Date"]
["Review Appraiser"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Allen"]
[null,"Anderson"]
[null,"Atchison"]
[null,"Barber"]
[null,"Barton"]
[null,"Bourbon"]
[null,"Brown"]
[null,"Butler"]
[null,"Chase"]
[null,"Chautauqua"]
[null,"Cherokee"]
[null,"Cheyenne"]
[null,"Clark"]
[null,"Clay"]
[null,"Cloud"]
[null,"Coffey"]
[null,"Comanche"]
[null,"Cowley"]
[null,"Crawford"]
[null,"Decatur"]
[null,"Dickinson"]
[null,"Doniphan"]
[null,"Douglas"]
[null,"Edwards"]
[null,"Elk"]
[null,"Ellis"]
[null,"Ellsworth"]
[null,"Finney"]
[null,"Ford"]
[null,"Franklin"]
[null,"Geary"]
[null,"Gove"]
[null,"Graham"]
[null,"Grant"]
[null,"Gray"]
[null,"Greeley "]
[null,"Greenwood"]
[null,"Hamilton"]
[null,"Harper"]
[null,"Harvey"]
[null,"Haskell"]
[null,"Hodgeman"]
[null,"Jackson"]
[null,"Jefferson"]
[null,"Jewell"]
[null,"Johnson"]
[null,"Kearny"]
[null,"Kingman"]
[null,"Kiowa"]
[null,"Labette"]
[null,"Lane"]
[null,"Leavenworth"]
[null,"Lincoln"]
[null,"Linn"]
[null,"Logan"]
[null,"Lyon"]
[null,"Marion"]
[null,"Marshall"]
[null,"McPherson"]
[null,"Meade"]
[null,"Miami"]
[null,"Mitchell"]
[null,"Montgomery"]
[null,"Morris"]
[null,"Morton"]
[null,"Nemaha"]
[null,"Neosho"]
[null,"Ness"]
[null,"Norton"]
[null,"Osage"]
[null,"Osborne"]
[null,"Ottawa"]
[null,"Pawnee"]
[null,"Phillips"]
[null,"Pottawatomie"]
[null,"Pratt"]
[null,"Rawlins"]
[null,"Reno"]
[null,"Republic"]
[null,"Rice"]
[null,"Riley"]
[null,"Rooks"]
[null,"Rush"]
[null,"Russell"]
[null,"Saline"]
[null,"Scott"]
[null,"Sedgwick"]
[null,"Seward"]
[null,"Shawnee"]
[null,"Sheridan"]
[null,"Sherman"]
[null,"Smith"]
[null,"Stafford"]
[null,"Stanton"]
[null,"Stevens"]
[null,"Sumner"]
[null,"Thomas"]
[null,"Trego"]
[null,"Wabaunsee"]
[null,"Wallace"]
[null,"Washington"]
[null,"Wichita"]
[null,"Wilson"]
[null,"Woodson"]
[null,"Wyandotte"]

{"sheet":"Value Reconciliation","index":1,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[10,5,10,6],[20,3,20,4],[12,3,12,4],[14,3,14,4],[15,3,15,4],[13,3,13,4],[19,3,19,4],[0,3,0,4],[8,5,8,6],[3,0,3,1],[11,0,11,1],[4,0,4,4],[5,0,5,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,4],[5,5,5,6],[6,5,6,6],[7,5,7,6],[10,0,10,2],[9,5,9,6],[4,5,4,6],[18,0,18,1],[23,0,23,1],[24,0,24,1],[27,0,27,1],[22,3,22,4],[23,3,23,4],[24,3,24,4],[27,3,27,4],[29,0,33,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[27,5,27,6],[22,0,22,1],[25,0,25,1],[25,3,25,4],[25,5,25,6]]}
["Quick Ref ID#",{"$f":"'GE Cover Sheet'!D11","v":0},"Owner",{"$f":"'GE Cover Sheet'!B5","v":0},null,"Tax Year",{"$f":"'GE Cover Sheet'!D1","v":2025}]
["Situs",{"$f":"'GE Cover Sheet'!B6","v":0},"Situs ZIP",{"$f":"'GE Cover Sheet'!D6","v":0},"Region",{"$f":"'GE Cover Sheet'!B23","v":0},{"$f":"'GE Cover Sheet'!B24","v":0}]
[]
["Cost Approach Summary"]
["Total Replacement Cost New (RCN)  ",null,null,null,null,{"$f":"' Data Entry-Cost Worksheet'!G104","v":{"$error":"#N/A"}}]
["Market Accrued Depreciation - (%) - From Depreciation Analysis Tab",null,null,null,{"$f":"' Data Entry-Cost Worksheet'!F105","v":0}]
["Additional Functional Obsolescence (%) - User Input",null,null,null,{"$f":"' Data Entry-Cost Worksheet'!F106","v":0}]
["Additional Economic Obsolescence (%) - User Input",null,null,null,{"$f":"' Data Entry-Cost Worksheet'!F107","v":0}]
["Total Obsolescence & Depreciation cannot be more than 95% ",null,null,null,{"$f":"' Data Entry-Cost Worksheet'!F108","v":0},{"$f":"' Data Entry-Cost Worksheet'!G108","v":{"$error":"#N/A"}}]
["Total Replacement Cost New Less Depreciation (RCNLD)",null,null,null,null,{"$f":"' Data Entry-Cost Worksheet'!G110","v":{"$error":"#N/A"}}]
[]
["Sales Comparison Approach Summary"]
["Sale #","Type","Eff Age","Bu Capacity",null,"Net $/Bu"]
[{"$f":"'Sales Comparison'!A23","v":0},{"$f":"'Sales Comparison'!B23","v":""},{"$f":"'Sales Comparison'!C23","v":""},{"$f":"'Sales Comparison'!D23","v":""},null,{"$f":"'Sales Comparison'!F23","v":""}]
[{"$f":"'Sales Comparison'!A24","v":0},{"$f":"'Sales Comparison'!B24","v":""},{"$f":"'Sales Comparison'!C24","v":""},{"$f":"'Sales Comparison'!D24","v":""},null,{"$f":"'Sales Comparison'!F24","v":""}]
[{"$f":"'Sales Comparison'!A25","v":0},{"$f":"'Sales Comparison'!B25","v":""},{"$f":"'Sales Comparison'!C25","v":""},{"$f":"'Sales Comparison'!D25","v":""},null,{"$f":"'Sales Comparison'!F25","v":""}]
[null,null,null,"Finalized Net$/Bu",null,{"$f":"ROUND(IF('Sales Comparison'!F28=\"\",'Sales Comparison'!B28, 'Sales Comparison'!F28),2)","v":0}]
[]
["Reconciliation of Values"]
[null,"Type","Eff Age","Bu Capacity"]
[{"$f":"'Sales Comparison'!A22","v":"Subject Property"},{"$f":"'Sales Comparison'!B22","v":""},{"$f":"'Sales Comparison'!C22","v":""},{"$f":"'Sales Comparison'!D22","v":""}]
[]
["Value Approaches",null," Net $/Bu","Bu Capacity",null,"Value"]
["Cost Approach ",null,{"$f":"' Data Entry-Cost Worksheet'!D110","v":0},{"$f":"' Data Entry-Cost Worksheet'!D90","v":0},null,{"$f":"ROUND((D24*C24),-2)","v":0}]
["Sales Comparison Approach",null,{"$f":"ROUND(IF(TRIM('Sales Comparison'!F28)=\"\",'Sales Comparison'!B28, 'Sales Comparison'!F28),2)","v":0},{"$f":"' Data Entry-Cost Worksheet'!D90","v":0},null,{"$f":"ROUND((D25*C25),-2)","v":0}]
["Override Value",null,null,{"$f":"' Data Entry-Cost Worksheet'!D90","v":0},null,{"$f":"ROUND((D26*C26),-2)","v":0}]
[]
["Final Value Conclusion\n(Select Net $/Bu from Dropdown)",null,null,{"$f":"' Data Entry-Cost Worksheet'!D90","v":0},null,{"$f":"ROUND((D28*C28),-2)","v":0}]
[]
["Notes: "]

{"sheet":" Data Entry-Cost Worksheet","index":2,"n_rows":111,"n_cols":38,"rows_kept":111,"cut":false,"hidden":false,"merged":[[106,1,106,4],[3,0,4,6],[93,0,93,5],[88,2,88,5],[119,7,121,7],[94,0,94,5],[95,0,95,5],[98,0,99,6],[100,1,100,5],[101,1,101,5],[102,1,102,5],[108,1,108,5],[110,0,113,6],[109,1,109,2],[103,1,103,5],[109,4,109,5],[97,0,97,5],[89,4,89,5],[107,1,107,4],[104,1,104,4],[0,8,0,12],[105,1,105,4],[2,8,4,12],[5,8,5,12],[1,8,1,12],[104,8,109,11],[92,0,92,5],[0,3,0,4],[64,10,65,14],[88,0,88,1],[89,0,89,1],[90,0,91,6],[96,0,96,5]]}
["Quick Ref ID#",{"$f":"'GE Cover Sheet'!D11","v":0},"Owner",{"$f":"'GE Cover Sheet'!B5","v":0},null,"Tax Year",{"$f":"'GE Cover Sheet'!D1","v":2025},null,"LIGHT YELLOW SHADED FIELDS ARE FOR USER INPUT THROUGHOUT THIS TEMPLATE",null,null,null,null,"Depre",{"$f":"MATCH(OFFSET($A$1,P3-2,0),'Depreciation Analysis'!$A:$A,0)","v":35},{"$f":"MATCH(OFFSET($A$1,Q3-2,0),'Depreciation Analysis'!$A:$A,0)","v":41},{"$f":"MATCH(OFFSET($A$1,R3-2,0),'Depreciation Analysis'!$A:$A,0)","v":41},{"$f":"MATCH(OFFSET($A$1,S3-2,0),'Depreciation Analysis'!$A:$A,0)","v":47},{"$f":"MATCH(OFFSET($A$1,T3-2,0),'Depreciation Analysis'!$A:$A,0)","v":51},{"$f":"MATCH(OFFSET($A$1,U3-2,0),'Depreciation Analysis'!$A:$A,0)","v":55},{"$f":"MATCH(OFFSET($A$1,V3-2,0),'Depreciation Analysis'!$A:$A,0)","v":66},{"$f":"MATCH(OFFSET($A$1,W3-2,0),'Depreciation Analysis'!$A:$A,0)","v":74},{"$f":"MATCH(OFFSET($A$1,X3-2,0),'Depreciation Analysis'!$A:$A,0)","v":77},{"$f":"MATCH(OFFSET($A$1,Y3-2,0),'Depreciation Analysis'!$A:$A,0)","v":80},{"$f":"MATCH(OFFSET($A$1,Z3-2,0),'Depreciation Analysis'!$A:$A,0)","v":83},{"$f":"MATCH(OFFSET($A$1,AA3-2,0),'Depreciation Analysis'!$A:$A,0)","v":85},{"$f":"MATCH(OFFSET($A$1,AB3-2,0),'Depreciation Analysis'!$A:$A,0)","v":87},{"$f":"MATCH(OFFSET($A$1,AC3-2,0),'Depreciation Analysis'!$A:$A,0)","v":89},{"$f":"MATCH(OFFSET($A$1,AD3-2,0),'Depreciation Analysis'!$A:$A,0)","v":92},{"$f":"MATCH(OFFSET($A$1,AE3-2,0),'Depreciation Analysis'!$A:$A,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($A$1,AF3-2,0),'Depreciation Analysis'!$A:$A,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($A$1,AG3-2,0),'Depreciation Analysis'!$A:$A,0)","v":{"$error":"#REF!"}}]
["Situs",{"$f":"'GE Cover Sheet'!B6","v":0},"Situs ZIP",{"$f":"'GE Cover Sheet'!D6","v":0},"Region",{"$f":"'GE Cover Sheet'!B23","v":0},{"$f":"'GE Cover Sheet'!B24","v":0},null,"Enter data by specific color coded & alpha-numeric section ie… purple line A1 concrete slip form \"elevator\" vs purple line A8 concrete slip form \"annex\"- each have different costs as seen in purple Concrete Interpolation tab",null,null,null,null,{"$f":"MATCH(\"Market Accrued Depreciation\",'Depreciation Analysis'!D:D,0)","v":99}," Imp/Struct Name-Dscrp\nConcrete \"Slip Form\" Elevator Storage","Imp/Struct Name-Dscrp \nConcrete \"Slip Form\" Annex Storage","Imp/Struct Name-Dscrp\nConcrete \"Jump Form\"  Annex Storage","Imp/Struct Name-Dscrp\nConcrete \"Jump Form\"  Annex Storage"," Imp/Struct Name-Dscrp\nWood Crib/Metal Clad Elevator Storage","Imp/Struct Name-Dscrp\nWood Crib/Metal Clad Annex Storage"," Imp/Struct Name-Dscrp\nCorrugated Steel-Upright Steel Storage "," Imp/Struct Name-Dscrp\nBolted Steel-Upright Steel Storage "," Imp/Struct Name-Dscrp \nFlat Storage \"Wood\" - NO Load/Unload","Imp/Struct Name-Dscrp\nFlat Storage \"Steel\" - NO Load/Unload","Imp/Struct Name-Dscrp\nFlat Storage \"Concrete\" - NO Load/Unload","Imp/Struct Name-Dscrp\nMisc Steel Hopper Bins","Imp/Struct Name-Dscrp\nMisc Fiberglass Hopper Bins","Imp/Struct Name-Dscrp\nMisc Steel Tanks"," Imp/Struct Name-Dscrp\nMisc Permanent Ground/Bunker/Trench Storage"," \nMisc Scales - USED ONLY TO CALC RCN- NOT incl in GE RCN or DEP compare to Orion "," \nMisc Railroad Spurs - USED ONLY TO CALC RCN- NOT incl in GE RCN or DEP- compare to Orion ","Section 1 TOTAL RCN: Transfer to Line 8, Section 3"]
[null,null,null,null,null,null,null,null,"Go to color coded interpolation tab at bottom of workbook to verify, make adjustments & calcs per section ie… purple line A1- go to purple \"Concrete Interpolation\" tab, green line E1- go to green \"Bolted Steel Interpolation\" tab",null,null,null,null,null,{"$f":"MATCH(O2,$B:$B,0)","v":6},14,21,21,28,33,38,50,59,63,67,71,74,77,80,84,87,{"$f":"MATCH(AF2,$A:$A,0)","v":89}]
["SECTION 1 - GRAIN STORAGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ConcreteSlipFormElevatorCount"]
["(1)"," Imp/Struct Name-Dscrp\nConcrete \"Slip Form\" Elevator Storage","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,"If inserting data from previous worksheets, ADD ROWS FIRST to each section as needed, then paste section by section. IDNCL Units must be = > 1 to calculate rate",null,null,null,null,null,{"$f":"P3-O3-1","v":7},{"$f":"Q3-P3-1","v":6},{"$f":"R6","v":6},{"$f":"S3-R3-1","v":6},4,4,11,8,3,3,3,2,{"$f":"AB3-AA3-1","v":2},{"$f":"AD3-AB3-1","v":6},6,{"$f":"AE3-AD3-1","v":2},{"$f":"AF3-AE3-1","v":1},-90]
["A1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A7,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D7=\"\",\"\",D7*F7)","v":""},null,null,null,null,null,null,null,"LastInterpConcreteSlipElevatorForm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D7=\"\", G7/F7,D7),\"\")","v":""}]
[{"$f":"LEFT(A7,1)&RIGHT(A7,LEN(A7)-1)+1","v":"A2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A8,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,{"$f":"MATCH(OFFSET($A$1,P3-2,0,1,1),'Concrete Interpolation'!$A:$A, 0)","v":97},{"$f":"MATCH(OFFSET($A$1,Q3-2,0,1,1),'Concrete Interpolation'!$A:$A, 0)","v":193},{"$f":"MATCH(OFFSET($A$1,R3-2,0,1,1),'Concrete Interpolation'!$A:$A, 0)","v":193},{"$f":"MATCH(OFFSET($A$1,S3-2,0,1,1),'Concrete Interpolation'!$A:$A, 0)","v":289},{"$f":"MATCH(OFFSET($A$1,T3-2,0,1,1),'Wood Frame Interpolation'!$A:$A, 0)","v":49},{"$f":"MATCH(OFFSET($A$1,U3-2,0,1,1),'Wood Frame Interpolation'!$A:$A, 0)","v":113},{"$f":"MATCH(OFFSET($A$1,V3-2,0,1,1),'Corrugated Steel Interpolation '!$A:$A, 0)","v":161},{"$f":"MATCH(OFFSET($A$1,W3-2,0,1,1),'Bolted Steel Interpolation '!$A:$A, 0)","v":113},{"$f":"MATCH(OFFSET($A$1,X3-2,0,1,1),'Flat Storage Interpolation'!$A:$A, 0)","v":36},{"$f":"MATCH(OFFSET($A$1,Y3-2,0,1,1),'Flat Storage Interpolation'!$A:$A, 0)","v":84},{"$f":"MATCH(OFFSET($A$1,Z3-2,0,1,1),'Flat Storage Interpolation'!$A:$A, 0)","v":132},{"$f":"MATCH(OFFSET($A$1,AA3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":17},{"$f":"MATCH(OFFSET($A$1,AB3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":49},{"$f":"MATCH(OFFSET($A$1,AC3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":81},{"$f":"MATCH(OFFSET($A$1,AD3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":129},{"$f":"MATCH(OFFSET($A$1,AE3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":161},{"$f":"MATCH(OFFSET($A$1,AF3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":177},{"$f":"MATCH(OFFSET($A$1,AG3-2,0,1,1),'Misc-Hopper-Bulk Bins-Tanks'!$A:$A, 0)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"IFERROR(IF(D8=\"\", G8/F8,D8),\"\")","v":""}]
[{"$f":"LEFT(A8,1)&RIGHT(A8,LEN(A8)-1)+1","v":"A3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A9,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["A4",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A10,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
[{"$f":"LEFT(A10,1) & RIGHT(A10,LEN(A10)-1) +1","v":"A5"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A11,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
[{"$f":"LEFT(A11,1) & RIGHT(A11,LEN(A11)-1) +1","v":"A6"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A12,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
[{"$f":"LEFT(A12,1) & RIGHT(A12,LEN(A12)-1) +1","v":"A7"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A13,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D13=\"\",\"\",D13*F13)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(1)","Imp/Struct Name-Dscrp \nConcrete \"Slip Form\" Annex Storage","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A15,-2,0,1,1),1) & RIGHT(OFFSET(A15,-2,0,1,1),LEN(OFFSET(A15,-2,0,1,1))-1) +1","v":"A8"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A15,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D15=\"\",\"\",D15*F15)","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,""]
[{"$f":"LEFT(A15,1) & RIGHT(A15,LEN(A15)-1) +1","v":"A9"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A16,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
[{"$f":"LEFT(A16,1) & RIGHT(A16,LEN(A16)-1) +1","v":"A10"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A17,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
["A11",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A18,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A18,1) & RIGHT(A18,LEN(A18)-1) +1","v":"A12"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A19,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A19,1) & RIGHT(A19,LEN(A19)-1) +1","v":"A13"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A20,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(2)","Imp/Struct Name-Dscrp\nConcrete \"Jump Form\"  Annex Storage","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["B1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A22,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D22=\"\",\"\",D22*F22)","v":""},null,null,"Est. Effective Age",{"$f":"'Depreciation Analysis'!N103","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,""]
[{"$f":"LEFT(A22,1) & RIGHT(A22,LEN(A22)-1) +1","v":"B2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A23,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
[{"$f":"LEFT(A23,1) & RIGHT(A23,LEN(A23)-1) +1","v":"B3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A24,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","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,""]
["B4",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A25,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A25,1) & RIGHT(A25,LEN(A25)-1) +1","v":"B5"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A26,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"","Concrete Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A26,1) & RIGHT(A26,LEN(A26)-1) +1","v":"B6"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A27,'Concrete Interpolation'!A:A,'Concrete Interpolation'!B:B),\"\")","v":""},"",{"$f":"SUM(G7:G28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(3)"," Imp/Struct Name-Dscrp\nWood Crib/Metal Clad Elevator Storage","Year Built","Total Bu. Cpcty","# Idncl Imp","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["C1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A29,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D29=\"\",\"\",D29*F29)","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,""]
[{"$f":"LEFT(A29,1) & RIGHT(A29,LEN(A29)-1) +1","v":"C2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A30,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D30=\"\",\"\",D30*F30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A30,1) & RIGHT(A30,LEN(A30)-1) +1","v":"C3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A31,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D31=\"\",\"\",D31*F31)","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,""]
["C4",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A32,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D32=\"\",\"\",D32*F32)","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,""]
["(3)","Imp/Struct Name-Dscrp\nWood Crib/Metal Clad Annex Storage","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A34,-2,0,1,1),1) & RIGHT(OFFSET(A34,-2,0,1,1),LEN(OFFSET(A34,-2,0,1,1))-1) +1","v":"C5"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A34,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D34=\"\",\"\",D34*F34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A34,1) & RIGHT(A34,LEN(A34)-1) +1","v":"C6"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A35,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D35=\"\",\"\",D35*F35)","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,""]
[{"$f":"LEFT(A35,1) & RIGHT(A35,LEN(A35)-1) +1","v":"C7"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A36,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D36=\"\",\"\",D36*F36)","v":""},"WF/MC Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["C8",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A37,'Wood Frame Interpolation'!A:A,'Wood Frame Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D37=\"\",\"\",D37*F37)","v":""},{"$f":"SUM(G29:G38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(4)"," Imp/Struct Name-Dscrp\nCorrugated Steel-Upright Steel Storage ","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["D1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A39,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F39=\"\",\"\",D39=\"\",F39*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A39,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D39<>\"\",D39*F39)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A39,1) & RIGHT(A39,LEN(A39)-1) +1","v":"D2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A40,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F40=\"\",\"\",D40=\"\",F40*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A40,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D40<>\"\",D40*F40)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A40,1) & RIGHT(A40,LEN(A40)-1) +1","v":"D3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A41,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F41=\"\",\"\",D41=\"\",F41*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A41,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D41<>\"\",D41*F41)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D4",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A42,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F42=\"\",\"\",D42=\"\",F42*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A42,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D42<>\"\",D42*F42)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D5",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A43,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F43=\"\",\"\",D43=\"\",F43*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A43,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D43<>\"\",D43*F43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D6",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A44,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F44=\"\",\"\",D44=\"\",F44*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A44,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D44<>\"\",D44*F44)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D7",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A45,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F45=\"\",\"\",D45=\"\",F45*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A45,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D45<>\"\",D45*F45)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D8",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A46,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F46=\"\",\"\",D46=\"\",F46*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A46,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D46<>\"\",D46*F46)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D9",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A47,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F47=\"\",\"\",D47=\"\",F47*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A47,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D47<>\"\",D47*F47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["D10",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A48,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F48=\"\",\"\",D48=\"\",F48*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A48,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D48<>\"\",D48*F48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A48,1) & RIGHT(A48,LEN(A48)-1) +1","v":"D11"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A49,'Corrugated Steel Interpolation '!A:A,'Corrugated Steel Interpolation '!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F49=\"\",\"\",D49=\"\",F49*OFFSET('Corrugated Steel Interpolation '!$A$1,MATCH(A49,'Corrugated Steel Interpolation '!A:A,0)-1+7,5,1,1),D49<>\"\",D49*F49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(5)"," Imp/Struct Name-Dscrp\nBolted Steel-Upright Steel Storage ","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["E1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A51,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},{"$f":"IF(D51=\"\",\"\",D51*F51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A51,1) & RIGHT(A51,LEN(A51)-1) +1","v":"E2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A52,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A52,1) & RIGHT(A52,LEN(A52)-1) +1","v":"E3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A53,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["E4",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A54,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","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,""]
["E5",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A55,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["E6",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A56,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},{"$f":"IF(D56=\"\",\"\",D56*F56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["E7",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A57,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},{"$f":"IF(D57=\"\",\"\",D57*F57)","v":""},"Upright Steel Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["E8",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A58,'Bolted Steel Interpolation '!A:A,'Bolted Steel Interpolation '!B:B),\"\")","v":""},{"$f":"IF(D58=\"\",\"\",D58*F58)","v":""},{"$f":"SUM(G39:G59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(6)"," Imp/Struct Name-Dscrp \nFlat Storage \"Wood\" - NO Load/Unload","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["F1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A60,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D60=\"\",\"\",D60*F60)","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,""]
[{"$f":"LEFT(A60,1) & RIGHT(A60,LEN(A60)-1) +1","v":"F2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A61,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D61=\"\",\"\",D61*F61)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A61,1) & RIGHT(A61,LEN(A61)-1) +1","v":"F3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A62,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D62=\"\",\"\",D62*F62)","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,"Imp/Struct Name-Dscrp\nFlat Storage \"Steel\" - NO Load/Unload","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A64,-2,0,1,1),1) & RIGHT(OFFSET(A64,-2,0,1,1),LEN(OFFSET(A64,-2,0,1,1))-1) +1","v":"F4"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A64,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D64=\"\",\"\",D64*F64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A64,1) & RIGHT(A64,LEN(A64)-1) +1","v":"F5"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A65,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D65=\"\",\"\",D65*F65)","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,""]
[{"$f":"LEFT(A65,1) & RIGHT(A65,LEN(A65)-1) +1","v":"F6"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A66,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D66=\"\",\"\",D66*F66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Imp/Struct Name-Dscrp\nFlat Storage \"Concrete\" - NO Load/Unload","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A68,-2,0,1,1),1) & RIGHT(OFFSET(A68,-2,0,1,1),LEN(OFFSET(A68,-2,0,1,1))-1) +1","v":"F7"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A68,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D68=\"\",\"\",D68*F68)","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,""]
[{"$f":"LEFT(A68,1) & RIGHT(A68,LEN(A68)-1) +1","v":"F8"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A69,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D69=\"\",\"\",D69*F69)","v":""},"Flat Storage Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A69,1) & RIGHT(A69,LEN(A69)-1) +1","v":"F9"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A70,'Flat Storage Interpolation'!A:A,'Flat Storage Interpolation'!B:B),\"\")","v":""},{"$f":"IF(D70=\"\",\"\",D70*F70)","v":""},{"$f":"SUM(G60:G71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["(7)","Imp/Struct Name-Dscrp\nMisc Steel Hopper Bins","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
["G1",null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A72,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F72=\"\",\"\",D72=\"\",F72*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A72,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D72<>\"\",D72*F72)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A72,1) & RIGHT(A72,LEN(A72)-1) +1","v":"G2"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A73,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F73=\"\",\"\",D73=\"\",F73*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A73,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D73<>\"\",D73*F73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Imp/Struct Name-Dscrp\nMisc Fiberglass Hopper Bins","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A75,-2,0,1,1),1) & RIGHT(OFFSET(A75,-2,0,1,1),LEN(OFFSET(A75,-2,0,1,1))-1) +1","v":"G3"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A75,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F75=\"\",\"\",D75=\"\",F75*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A75,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D75<>\"\",D75*F75)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A75,1) & RIGHT(A75,LEN(A75)-1) +1","v":"G4"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A76,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F76=\"\",\"\",D76=\"\",F76*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A76,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D76<>\"\",D76*F76)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Imp/Struct Name-Dscrp\nMisc Steel Tanks","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D77=\"\", G77/F77,D77),\"\")","v":"Total Bu. Cpcty"}]
[{"$f":"LEFT(OFFSET(A78,-2,0,1,1),1) & RIGHT(OFFSET(A78,-2,0,1,1),LEN(OFFSET(A78,-2,0,1,1))-1) +1","v":"G5"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A78,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F78=\"\",\"\",D78=\"\",F78*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A78,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D78<>\"\",D78*F78)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"LEFT(A78,1) & RIGHT(A78,LEN(A78)-1) +1","v":"G6"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A79,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F79=\"\",\"\",D79=\"\",F79*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A79,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+7,5,1,1),D79<>\"\",D79*F79)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null," Imp/Struct Name-Dscrp\nMisc Permanent Ground/Bunker/Trench Storage","Year Built","Total Bu. Cpcty","# Idncl Units","Rate","RCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Bu. Cpcty"]
[{"$f":"LEFT(OFFSET(A81,-2,0,1,1),1) & RIGHT(OFFSET(A81,-2,0,1,1),LEN(OFFSET(A81,-2,0,1,1))-1) +1","v":"G7"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A81,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F81=\"\",\"\",F81<>\"\",F81*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A81,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+4,5,1,1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D81=\"\", \"\",D81),\"\")","v":""}]
[{"$f":"LEFT(A81,1) & RIGHT(A81,LEN(A81)-1) +1","v":"G8"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A82,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F82=\"\",\"\",F82<>\"\",F82*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A82,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+4,5,1,1))","v":""},"Ground Storage Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D82=\"\", \"\",D82),\"\")","v":""}]
[{"$f":"LEFT(A82,1) & RIGHT(A82,LEN(A82)-1) +1","v":"G9"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A83,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"_xlfn.IFS(F83=\"\",\"\",F83<>\"\",F83*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A83,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+4,5,1,1))","v":""},{"$f":"SUM(G81:G84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D83=\"\", \"\",D83),\"\")","v":""}]
[null," \nMisc Scales - USED ONLY TO CALC RCN- NOT incl in GE RCN or DEP compare to Orion ","Year Built","XXXXX","# Idncl Units","Rate","RCN"]
[{"$f":"LEFT(OFFSET(A85,-2,0,1,1),1) & RIGHT(OFFSET(A85,-2,0,1,1),LEN(OFFSET(A85,-2,0,1,1))-1) +1","v":"G10"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A85,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"IF(F85=\"\",\"\",E85*F85*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A85,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+3,5,1,1))","v":""}]
[{"$f":"LEFT(A85,1) & RIGHT(A85,LEN(A85)-1) +1","v":"G11"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A86,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"IF(F86=\"\",\"\",E86*F86*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A86,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+3,5,1,1))","v":""}]
[null," \nMisc Railroad Spurs - USED ONLY TO CALC RCN- NOT incl in GE RCN or DEP- compare to Orion ","Year Built","XXXXX","# Idncl Units","Rate","RCN"]
[{"$f":"LEFT(OFFSET(A88,-2,0,1,1),1) & RIGHT(OFFSET(A88,-2,0,1,1),LEN(OFFSET(A88,-2,0,1,1))-1) +1","v":"G12"},null,null,null,null,{"$f":"IFERROR(_xlfn.XLOOKUP(A88,'Misc-Hopper-Bulk Bins-Tanks'!A:A,'Misc-Hopper-Bulk Bins-Tanks'!B:B),\"\")","v":""},{"$f":"IF(F88=\"\",\"\",E88*F88*OFFSET('Misc-Hopper-Bulk Bins-Tanks'!$A$1,MATCH(A88,'Misc-Hopper-Bulk Bins-Tanks'!A:A,0)-1+3,5,1,1))","v":""}]
["Section 1 TOTAL RCN: Transfer to Line 8, Section 3",null,"RCN DOES NOT INCLUDE NON-GRAIN SCALES-RR SPURS",null,null,null,{"$f":"SUM(OFFSET($G$7,0,0,$AD$3-$O$3-1,1))","v":0}]
["Total Bushel Capacity",null,null,{"$f":"$AL$99","v":0}," Bushels"]
["Storage Type Percentage Breakdown",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D91=\"\", G91/F91,D91),\"\")","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,null,null,null,null,null,null,""]
["Concrete",null,null,null,null,null,{"$f":"IFERROR(H27/G89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D93=\"\", G93/F93,D93),\"\")","v":""}]
["Wood Crib / Metal Clad",null,null,null,null,null,{"$f":"IFERROR(H37/G89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(D94=\"\", G94/F94,D94),\"\")","v":""}]
["Upright Steel",null,null,null,null,null,{"$f":"IFERROR(H58/G89,0)","v":0}]
["Flat Storage",null,null,null,null,null,{"$f":"IFERROR(H70/G89,0)","v":0}]
["Permanent Ground/Bunker/Trench Storage",null,null,null,null,null,{"$f":"IFERROR(H83/G90,0)","v":0}]
["Designated Storage Type For Analysis",null,null,null,null,null,{"$f":"IF(G93>0.75,\"Concrete\",IF(G95>0.75,\"Steel\",IF(SUM(G93:G97)>0,\"Mixed\",\"\")))","v":""}]
["Section 2 - Cost Reconciliation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AL$7:AL90)","v":0}]
[]
[8,"Total Cost Section 1",null,null,null,null,{"$f":"G89","v":0}]
[9,"Current Cost Mulitplier",null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.SWITCH($G$2,\"Wood\",\"D\",\"Concrete\",\"C\",\"Steel\",\"S\",\"Mixed\",IF(G93>=G95,\"C\",\"S\")),'Cost Multipliers'!$F$3:$F$5,'Cost Multipliers'!$G$3:$G$5)","v":{"$error":"#N/A"}}]
["10","Local Multiplier",null,null,null,null,{"$f":"VLOOKUP(_xlfn.SWITCH($G$2,\"Wood\",\"D\",\"Concrete\",\"C\",\"Steel\",\"S\",\"Mixed\",IF(G93>=G95,\"C\",\"S\")),_xlfn._xlws.FILTER('Cost Multipliers'!$B$2:$C$4042,'Cost Multipliers'!$A$2:$A$4042=' Data Entry-Cost Worksheet'!$D$2),2)","v":{"$error":"#N/A"}}]
["11","Total Replacement Cost New (RCN)  ",null,null,null,null,{"$f":"G101*G102*G103","v":{"$error":"#N/A"}}]
["12","Market Accrued Depreciation - (%) - From Depreciation Analysis Tab",null,null,null,{"$f":"'Depreciation Analysis'!F99/100","v":0},null,null,"Required Notes for Additional Functional and/or Economic Obsolescence: "]
["13","Additional Functional Obsolescence (%) - User Input"]
["14","Additional Economic Obsolescence (%) - User Input"]
["15","Total Obsolescence & Depreciation cannot be more than 95% ",null,null,null,{"$f":"IF(F105+F106+F107>0.95,0.95,F105+F106+F107)","v":0},{"$f":"G104*F108","v":{"$error":"#N/A"}}]
["16","Total Replacement Cost New Less Depreciation (RCNLD)",null,null,null,null,{"$f":"G104-G108","v":{"$error":"#N/A"}}]
["17","ESTIMATED MARKET COST VALUE (Rounded)",null,{"$f":"(IFERROR(G109/D90,0))","v":0},"per Bushel",null,{"$f":"ROUND(G109,-2)","v":{"$error":"#N/A"}}]
["Additional Notes:"]

{"sheet":"Depreciation Analysis","index":3,"n_rows":119,"n_cols":26,"rows_kept":119,"cut":false,"hidden":false,"merged":[[70,8,70,13],[101,0,105,6],[25,2,25,4],[9,0,9,5],[11,8,11,13],[31,8,31,13],[46,8,46,13],[8,18,9,22],[1,8,2,12],[8,8,9,12],[3,0,3,4],[1,18,2,22],[1,0,1,4],[2,0,2,4],[4,0,4,4]]}
[]
["LIGHT YELLOW SHADED FIELDS ARE FOR USER INPUT THROUGHOUT THIS TEMPLATE",null,null,null,null,null,null,null,"Comparable Sales Selection",null,null,null,null,null,null,null,null,null,"Comparable Sales Search"]
["Comparable sales list is provided in this sheet to the right in columns P-Z"]
["Comparable sales search may be conducted using input box to the far right in columns S-W",null,null,null,null,null,null,null,"Sale Number","Type","Eff Age","Bu Capacity","Net $/Bu",null,null,null,null,null,"Region",null,null,"Min","Max"]
["Comparable sales may be selected using input box to the right in columns I-M",null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(I5,$P$13:$P$47,$R$13:$R$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I5,$P$13:$P$47,$X$13:$X$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I5,$P$13:$P$47,$S$13:$S$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I5,$P$13:$P$47,$Z$13:$Z$47,\"\")","v":""},null,null,null,null,null,"Type",null,"Bu Capacity"]
[null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(I6,$P$13:$P$47,$R$13:$R$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I6,$P$13:$P$47,$X$13:$X$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I6,$P$13:$P$47,$S$13:$S$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(I6,$P$13:$P$47,$Z$13:$Z$47,\"\")","v":""},null,null,null,null,null,null,null,"Age"]
[null,null,null,null,null,null,null,null,null,"","","","",null,null,null,null,null,null,null,"Net $/Bu"]
[]
[null,null,null,null,null,null,null,null,"Selected sales will populate depreciation tables below and the Sales Comparison Approach tab",null,null,null,null,null,null,null,null,null,"Enter search criteria in yellow shaded input fields. Not all fields required for feedback. Qualifying sales will highlight in list"]
["Annual Depreciation Rate Analysis"]
[]
["Category or Sub-Category","# Properties","Low","Mean","Median","High",null,null," STATEWIDE",null,null,null,null,null,null,"Sale Number","Region","Type","Bushel Capacity","Concrete %","WC/MC %","Upright Steel %","Flat Storage %","Weighted Age","Annual  Dep: Capped at 95%","Net $/Bu"]
["Total Database",null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High",null,1,"West","Steel",714000,null,null,1,null,11.195602429066303,2.2183247097873813E-2,0.88284280789795355]
["Type of Storage (Total DB)",{"$f":"_xlfn.XLOOKUP(' Data Entry-Cost Worksheet'!G98,'Depreciation Analysis'!I14:I16,'Depreciation Analysis'!J14:N16,\"\")","v":""},null,null,null,null,null,null,"Concrete",15,1.07,1.49,1.43,2.04,null,2,"East  ","Steel",1652000,null,null,1,null,13.44127977156735,1.822440155552536E-2,0.79279574740383685]
["Size (Total DB)",{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",IF(' Data Entry-Cost Worksheet'!$D$90<=999999,J24,IF(' Data Entry-Cost Worksheet'!$D$90>=999999,J25,\"\")))","v":""},{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",IF(' Data Entry-Cost Worksheet'!$D$90<=999999,K24,IF(' Data Entry-Cost Worksheet'!$D$90>=999999,K25,\"\")))","v":""},{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",IF(' Data Entry-Cost Worksheet'!$D$90<=999999,L24,IF(' Data Entry-Cost Worksheet'!$D$90>=999999,L25,\"\")))","v":""},{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",IF(' Data Entry-Cost Worksheet'!$D$90<=999999,M24,IF(' Data Entry-Cost Worksheet'!$D$90>=999999,M25,\"\")))","v":""},{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",IF(' Data Entry-Cost Worksheet'!$D$90<=999999,N24,IF(' Data Entry-Cost Worksheet'!$D$90>=999999,N25,\"\")))","v":""},null,null,"Steel",10,1.39,1.86,1.82,2.4300000000000002,null,3,"East","Steel",223000,null,null,1,null,48.018932868172698,1.8396474979818292E-2,0.21250205692314472]
["Age (Total DB)",{"$f":"IF($F$97=0,\"\",IF($F$97<= 39.99,J28,IF($F$97>=39.99,J29,\"\")))","v":""},{"$f":"IF($F$97=0,\"\",IF($F$97<= 39.99,K28,IF($F$97>=39.99,K29,\"\")))","v":""},{"$f":"IF($F$97=0,\"\",IF($F$97<= 39.99,L28,IF($F$97>=39.99,L29,\"\")))","v":""},{"$f":"IF($F$97=0,\"\",IF($F$97<= 39.99,M28,IF($F$97>=39.99,M29,\"\")))","v":""},{"$f":"IF($F$97=0,\"\",IF($F$97<= 39.99,N28,IF($F$97>=39.99,N29,\"\")))","v":""},{"$f":"IF(COUNT(E14:E16)>0,AVERAGE(E14:E16),0)","v":0},null,"Mixed",10,1.04,1.91,1.61,4.05,null,4,"East","Steel",555000,null,null,1,null,11.702369938898908,1.3906384697124248E-2,1.803840383131833]
["Total Regional Database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"West","Steel",1804000,null,null,1,null,13.557233984530489,1.569715890774015E-2,0.93634445889126494]
["Type of Storage (Regional DB)",{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!F2=0,\"\",' Data Entry-Cost Worksheet'!F2=\"east\",_xlfn.XLOOKUP(' Data Entry-Cost Worksheet'!G98,'Depreciation Analysis'!I34:I36,'Depreciation Analysis'!J34:N36),' Data Entry-Cost Worksheet'!F2=\"west\",_xlfn.XLOOKUP(' Data Entry-Cost Worksheet'!G98,'Depreciation Analysis'!I49:I51,'Depreciation Analysis'!J49:N51))","v":""},null,null,null,null,null,null,"Location","# of Prop","Low","Mean","Median ","High",null,6,"East","Steel",222000,null,null,1,null,27.263039587062398,2.431630104741047E-2,0.5876394950882855]
["Size (Regional DB)",{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!J39,J40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!J54,J55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!K39,K40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!K54,K55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!L39,L40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!L54,L55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!M39,M40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!M54,M55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!N39,N40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,'Depreciation Analysis'!N54,N55))","v":""},null,null,"East",10,1.39,1.82,1.83,2.4300000000000002,null,7,"East","Steel",933000,null,0.14000000000000001,0.86,null,40.510325593252901,1.7513933338206132E-2,0.42793322340692053]
["Age (Regional DB)",{"$f":"_xlfn.IFS($F$97=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($F$97<39.99,'Depreciation Analysis'!J43,J44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($F$97<39.99,'Depreciation Analysis'!J58,J59))","v":""},{"$f":"_xlfn.IFS($F$97=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($F$97<39.99,'Depreciation Analysis'!K43,K44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($F$97<39.99,'Depreciation Analysis'!K58,K59))","v":""},{"$f":"_xlfn.IFS($F$97=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($F$97<39.99,'Depreciation Analysis'!L43,L44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($F$97<39.99,'Depreciation Analysis'!L58,L59))","v":""},{"$f":"_xlfn.IFS($F$97=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($F$97<39.99,'Depreciation Analysis'!M43,M44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($F$97<39.99,'Depreciation Analysis'!M58,M59))","v":""},{"$f":"_xlfn.IFS($F$97=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($F$97<39.99,'Depreciation Analysis'!N43,N44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($F$97<39.99,'Depreciation Analysis'!N58,N59))","v":""},{"$f":"IF(COUNT(E18:E20)>0,AVERAGE(E18:E20),0)","v":0},null,"West",25,1.04,1.62,1.54,4.05,null,8,"West","Steel",869231,null,null,0.81,0.19,38.396084295891725,1.7341168034545516E-2,0.40599981389258033]
["Selected Comparables","Type","Eff Age","Bu Capacity",null,"Depreciation",null,null,"Statewide",35,1.04,1.72,1.57,4.05,null,9,"East","Steel",65000,null,0.23,0.77,null,44.852020319399713,1.9832539007824036E-2,0.44413988792325632]
[{"$f":"I5","v":0},{"$f":"_xlfn.XLOOKUP(A22,$P$13:$P$47,$R$13:$R$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(A22,$P$13:$P$47,$X$13:$X$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(A22,$P$13:$P$47,$S$13:$S$47,\"\")","v":""},null,{"$f":"IFERROR(_xlfn.XLOOKUP(A22,$P$13:$P$47,$Y$13:$Y$47,\"\")*100,\"\")","v":""},null,null,null,null,null,null,null,null,null,10,"West","Steel",1996714,null,0.05,0.76,0.19,28.837798000164668,1.8157977938442212E-2,1.2160915578013771]
[{"$f":"I6","v":0},{"$f":"_xlfn.XLOOKUP(A23,$P$13:$P$47,$R$13:$R$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(A23,$P$13:$P$47,$X$13:$X$47,\"\")","v":""},{"$f":"_xlfn.XLOOKUP(A23,$P$13:$P$47,$S$13:$S$47,\"\")","v":""},null,{"$f":"IFERROR(_xlfn.XLOOKUP(A23,$P$13:$P$47,$Y$13:$Y$47,\"\")*100,\"\")","v":""},null,null,"Size","# of Prop","Low","Mean","Median ","High",null,11,"West","Mixed",347111,0.3,null,0.7,null,36.251302534501519,2.5008736575979369E-2,0.21081412303025535]
[{"$f":"I7","v":0},"","","",null,{"$f":"IFERROR(_xlfn.XLOOKUP(A24,$P$13:$P$47,$Y$13:$Y$47,\"\")*100,\"\")","v":""},{"$f":"IF(COUNT(F22:F24)>0,AVERAGE(F22:F24),0)","v":0},null,"999,999 Bu & Under",20,1.07,1.7,1.68,2.5,null,12,"West","Mixed",1097736,null,null,0.7,0.3,16.065922035000781,4.0514383451028757E-2,0.4014629294876258]
[null,null,null,null,null,null,null,null,"1,000,000 Bu & Over",15,1.04,1.74,1.56,4.05,null,13,"West","Mixed",2173937,null,null,0.69,0.31,39.40848671430561,1.3177593859108792E-2,0.6765066284056972]
["Average Annual Depreciation Rate",{"$f":"IF(AND(G20=0,G24=0),G16,IF(AND(G20=0,G24>0),AVERAGE(G16,G24),IF(AND(G24=0,G20>0),AVERAGE(G16,G20),IF(AND(G20>0,G24>0),AVERAGE(G16,G20,G24)))))","v":0},"Finalized Annual Depreciation Rate ",null,null,null,null,null,null,null,null,null,null,null,null,14,"West","Mixed",167000,null,0.46,0.54,null,52.007130117210068,1.6629990221587596E-2,0.42253931387879462]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High",null,15,"West","Mixed",2633920,0.61,null,0.34,0.05,39.471169830918313,1.5415803233999737E-2,1.0435052062903905]
["Improvement","App  Year","Year Built","Age","RCN","Weighted Age",null,null,"39 Years & Under",13,1.32,2.0099999999999998,1.82,4.05,null,16,"East","Mixed",415308,0.1,0.13,0.32,0.44,36.919508785593642,2.086883532860857E-2,0.55621929395288072]
["A1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A29,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C29<>\"\",$B$29-C29,\"\")","v":2025},{"$f":"IF(C29<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A29,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},{"$f":"IF(E29<>\"\",(E29/$E$94)*D29,\"\")","v":""},null,null,"40 Years & Over",22,1.04,1.54,1.49,2.04,null,17,"West","Mixed",3034720,0.59,null,0.3,0.12,45.824377116400349,1.9376362780881267E-2,0.30315263561450057]
[{"$f":"LEFT(OFFSET(A30,-1,0),1)& RIGHT(OFFSET(A30,-1,0),LEN(OFFSET(A30,-1,0))-1) +1","v":"A2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A30,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C30<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A30,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,18,"West","Mixed",786000,0.74,null,0.26,null,53.545236314132097,1.4551087953549049E-2,0.86152761638217135]
[{"$f":"LEFT(OFFSET(A31,-1,0),1)& RIGHT(OFFSET(A31,-1,0),LEN(OFFSET(A31,-1,0))-1) +1","v":"A3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A31,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C31<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A31,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,19,"West","Mixed",5735722,0.55000000000000004,null,0.08,0.37,52.769521657797171,1.0356340189483443E-2,1.3023677950104853]
["A4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A32,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C32<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A32,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null," EAST REGION",null,null,null,null,null,null,20,"West","Mixed",1025000,0.73,null,null,0.27,58.936137000137734,1.5504057426442895E-2,0.34306309124783263]
["A5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C33<>\"\",$B$29-C33,\"\")","v":2025},{"$f":"IF(C33<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High",null,21,"East","Concrete",1146253,0.76,null,0.24,null,66.570251191594949,1.4270638656084047E-2,0.10646905632467388]
["A6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A34,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C34<>\"\",$B$29-C34,\"\")","v":2025},{"$f":"IF(C34<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A34,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Concrete",3,1.43,1.64,1.51,2,null,22,"West","Concrete",1608587,0.78,null,0.22,null,68.951359852996333,1.2764431289051754E-2,0.75206266400047439]
["A7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A35,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C35<>\"\",$B$29-C35,\"\")","v":2025},{"$f":"IF(C35<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A35,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Steel",6,1.39,1.87,1.83,2.4300000000000002,null,23,"West","Concrete",597583,0.82,null,0.18,null,63.525861261893986,1.0694341499551977E-2,1.4523251343669417]
[{"$f":"LEFT(OFFSET(A36,-1,0),1)& RIGHT(OFFSET(A36,-1,0),LEN(OFFSET(A36,-1,0))-1) +1","v":"A8"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A36,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C36<>\"\",$B$29-C36,\"\")","v":2025},{"$f":"IF(C36<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A36,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Mixed",1,2.09,2.09,2.09,2.09,null,24,"West","Concrete",951294,0.9,null,0.1,null,26.449337557104744,1.7069100147748578E-2,2.2426038079069448]
["A9",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A37,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C37<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A37,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,25,"West","Concrete",394005,0.76,null,0.06,0.17,64.481721701807018,1.4308158060587467E-2,0.6142937119315055]
["A10",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A38,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C38<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A38,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Size","# of Prop","Low","Mean","Median ","High",null,26,"East","Concrete",872999,0.95,null,0.05,null,42.546916833398534,2.0000601914629493E-2,0.5847292171734576]
["A11",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A39,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C39<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A39,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"999,999 Bu & Under",8,1.39,1.87,1.91,2.4300000000000002,null,27,"West","Concrete",2109078,0.97,null,0.03,null,42.272149007023039,2.0364864624849929E-2,0.59436694786665523]
["A12",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A40,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C40<>\"\",$B$29-C40,\"\")","v":2025},{"$f":"IF(C40<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A40,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"1,000,000 Bu & Over",2,1.43,1.62,1.62,1.82,null,28,"East","Concrete",412000,0.98,null,0.02,null,51,1.5069364137418441E-2,1.7200279023062262]
["A13",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A41,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C41<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A41,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,29,"West","Concrete",1847232,0.82,0.05,null,0.13,62.371274877911453,1.5028393959198976E-2,0.27109761445861452]
["B1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A42,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C42<>\"\",$B$29-C42,\"\")","v":2025},{"$f":"IF(C42<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A42,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Age","# of Prop","Low","Mean","Median ","High",null,30,"West","Concrete",851760,0.87,null,null,0.13,50.094156128302259,1.3896495959994688E-2,1.5673641244624839]
[{"$f":"LEFT(OFFSET(A43,-1,0),1)& RIGHT(OFFSET(A43,-1,0),LEN(OFFSET(A43,-1,0))-1) +1","v":"B2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A43,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C43<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A43,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"39 Years & Under",4,1.39,1.93,1.95,2.4300000000000002,null,31,"West","Concrete",837758,1,null,null,null,56.118990242014078,1.4681154408953343E-2,1.2173794225628736]
[{"$f":"LEFT(OFFSET(A44,-1,0),1)& RIGHT(OFFSET(A44,-1,0),LEN(OFFSET(A44,-1,0))-1) +1","v":"B3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A44,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C44<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A44,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"40 Years & Over",6,1.43,1.75,1.8,2,null,32,"West","Concrete",250445,1,null,null,null,81.130138883205348,1.1709581828371039E-2,0.26511061824655069]
["B4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A45,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C45<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A45,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,33,"West","Concrete",1052000,1,null,null,null,54.394292012688162,1.5775994994799477E-2,0.76756453015873549]
["B5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A46,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C46<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A46,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,34,"West","Concrete",276415,1,null,null,null,65.422311678604189,1.4288047518009345E-2,0.40449803688764635]
["B6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A47,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C47<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A47,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"WEST REGION",null,null,null,null,null,null,35,"West","Concrete",2030758,1,null,null,null,64.272599584504292,1.4082315312084247E-2,0.37100444325696696]
["C1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A48,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C48<>\"\",$B$29-C48,\"\")","v":2025},{"$f":"IF(C48<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A48,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High"]
[{"$f":"LEFT(OFFSET(A49,-1,0),1)& RIGHT(OFFSET(A49,-1,0),LEN(OFFSET(A49,-1,0))-1) +1","v":"C2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C49<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Concrete",12,1.07,1.46,1.43,2.04]
[{"$f":"LEFT(OFFSET(A50,-1,0),1)& RIGHT(OFFSET(A50,-1,0),LEN(OFFSET(A50,-1,0))-1) +1","v":"C3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A50,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C50<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A50,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Steel",4,1.57,1.83,1.77,2.2200000000000002]
["C4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A51,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C51<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A51,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Mixed",9,1.04,1.89,1.55,4.05]
["C5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A52,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C52<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A52,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["C6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A53,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C53<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A53,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Size","# of Prop","Low","Mean","Median ","High"]
["C7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A54,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C54<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A54,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"999,999 Bu & Under",12,1.07,1.6,1.47,2.5]
["C8",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A55,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C55<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A55,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"1,000,000 Bu & Over",13,1.04,1.76,1.56,4.05]
["D1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A56,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C56<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A56,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A57,-1,0),1)& RIGHT(OFFSET(A57,-1,0),LEN(OFFSET(A57,-1,0))-1) +1","v":"D2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A57,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C57<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A57,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Age","# of Prop","Low","Mean","Median ","High"]
[{"$f":"LEFT(OFFSET(A58,-1,0),1)& RIGHT(OFFSET(A58,-1,0),LEN(OFFSET(A58,-1,0))-1) +1","v":"D3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A58,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C58<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A58,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"39 Years & Under",9,1.32,2.0499999999999998,1.73,4.05]
["D4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A59,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C59<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A59,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"40 Years & Over",16,1.04,1.46,1.44,2.04]
["D5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A60,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C60<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A60,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["D6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A61,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C61<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A61,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},{"$f":"IF(E61<>\"\",(E61/$E$94)*D61,\"\")","v":""}]
["D7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A62,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C62<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A62,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["D8",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A63,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C63<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A63,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["D9",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A64,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C64<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A64,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["D10",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C65<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["D11",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A66,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C66<>\"\",$B$29-C66,\"\")","v":2025},{"$f":"IF(C66<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A66,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["E1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A67,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C67<>\"\",$B$29-C67,\"\")","v":2025},{"$f":"IF(C67<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A67,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A68,-1,0),1)& RIGHT(OFFSET(A68,-1,0),LEN(OFFSET(A68,-1,0))-1) +1","v":"E2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A68,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C68<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A68,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A69,-1,0),1)& RIGHT(OFFSET(A69,-1,0),LEN(OFFSET(A69,-1,0))-1) +1","v":"E3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A69,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C69<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A69,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["E4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A70,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C70<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A70,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["E5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A71,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C71<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A71,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},"",null,null,"Note: This is set to print only the worksheet analysis and not the data."]
["E6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A72,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C72<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A72,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["E7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A73,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C73<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A73,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["E8",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A74,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C74<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A74,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A75,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C75<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A75,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A76,-1,0),1)& RIGHT(OFFSET(A76,-1,0),LEN(OFFSET(A76,-1,0))-1) +1","v":"F2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A76,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C76<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A76,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A77,-1,0),1)& RIGHT(OFFSET(A77,-1,0),LEN(OFFSET(A77,-1,0))-1) +1","v":"F3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A77,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C77<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A77,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A78,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C78<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A78,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A79,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C79<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A79,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A80,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C80<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A80,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C81<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F8",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A82,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C82<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A82,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["F9",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A83,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C83<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A83,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G1",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A84,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C84<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A84,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A85,-1,0),1)& RIGHT(OFFSET(A85,-1,0),LEN(OFFSET(A85,-1,0))-1) +1","v":"G2"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A85,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C85<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A85,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[{"$f":"LEFT(OFFSET(A86,-1,0),1)& RIGHT(OFFSET(A86,-1,0),LEN(OFFSET(A86,-1,0))-1) +1","v":"G3"},{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A86,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C86<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A86,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G4",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A87,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C87<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A87,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G5",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A88,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C88<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A88,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G6",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A89,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C89<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A89,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G7",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A90,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C90<>\"\",$B$29-C90,\"\")","v":2025},{"$f":"IF(C90<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A90,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G8",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A91,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},2025,{"$f":"IF(C91<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A91,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
["G9",{"$f":"'GE Cover Sheet'!$D$1","v":2025},{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A92,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},{"$f":"IF(C92<>\"\",$B$29-C92,\"\")","v":2025},{"$f":"IF(C92<>\"\",OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH('Depreciation Analysis'!A92,' Data Entry-Cost Worksheet'!$A:$A,0)-1,6,1,1),\"\")","v":""},""]
[]
[null,null,null,null,{"$f":"SUM(E29:E93)","v":0}]
[]
[]
[null,null,null,"Weighted Average Age",null,{"$f":"SUM(F29:F93)","v":0}]
[null,null,null,"Annual Dep Rate",null,{"$f":"IF(TRIM(F26)=\"\",B26,F26)","v":0}]
[null,null,null,"Market Accrued Depreciation",null,{"$f":"F97*F98","v":0}]
[]
[]
["Notes: Required entry if override average annual depreciation rate:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High"]
[null,{"$f":"' Data Entry-Cost Worksheet'!F2","v":0},{"$f":"' Data Entry-Cost Worksheet'!G98","v":""},{"$f":"' Data Entry-Cost Worksheet'!D90","v":0},{"$f":"F97","v":0},null,null,null,"Concrete",{"$f":"IF($B$108=\"west\",J49,IF($B$108=\"east\",J34,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"Steel ",{"$f":"IF($B$108=\"west\",J50,IF($B$108=\"east\",J35,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"Mixed",{"$f":"IF($B$108=\"west\",J51,IF($B$108=\"east\",J36,\"\"))","v":""},"","","",""]
[]
[]
[null,null,null,null,null,null,null,null,"Size","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"499,999 Bu & Under",{"$f":"IF($B$108=\"west\",J54,IF($B$108=\"east\",J39,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"500,000 Bu & Over",{"$f":"IF($B$108=\"west\",J55,IF($B$108=\"east\",J40,\"\"))","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"39 Years & Under",{"$f":"IF($B$108=\"west\",J58,IF($B$108=\"east\",J43,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"40 Years & Over",{"$f":"IF($B$108=\"west\",J59,IF($B$108=\"east\",J44,\"\"))","v":""},"","","",""]

{"sheet":"Sales Comparison","index":4,"n_rows":74,"n_cols":26,"rows_kept":74,"cut":false,"hidden":false,"merged":[[31,8,31,13],[46,8,46,13],[9,0,9,5],[9,8,9,13],[10,0,10,5],[28,4,28,5],[29,8,29,13],[27,3,27,4],[29,0,34,6],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[7,8,7,12],[0,8,1,12]]}
[null,null,null,null,null,null,null,null,"Comparable Sales Selection"]
["LIGHT YELLOW SHADED FIELDS ARE FOR USER INPUT THROUGHOUT THIS TEMPLATE"]
["Comparable sales list is provided in this sheet to the right in columns Q-Z",null,null,null,null,null,null,null,"Sale Number","Type","Eff Age","Bu Capacity","Net $/Bu"]
["Comparable sales search may be conducted using input box on Depreciation Analysis tab",null,null,null,null,null,null,null,"Subject Property",{"$f":"B22","v":""},"","",{"$f":"F22","v":0}]
["Comparable sales may be selected using input box on Depreciation Analysis tab",null,null,null,null,null,null,null,{"$f":"A23","v":0},"","","",{"$f":"F23","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"A24","v":0},"","","",{"$f":"F24","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"A25","v":0},"","","",{"$f":"F25","v":""}]
[null,null,null,null,null,null,null,null,"Selected sales are populated from Depreciation Analysis tab"]
[]
[" Sales Comparison Analysis",null,null,null,null,null,null,null,"STATEWIDE"]
["Price Per Bushel Storage",null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High",null,null,"Sale Number","Region","Type","Bushel Capacity","Concrete %","WC/MC %","Upright Steel %","Flat Storage %","Weighted Age","Net $/Bu"]
["Category or Sub-Category","# Properties","Low","Mean","Median","High",null,null,"Concrete",15,0.11,0.86,0.61,2.2400000000000002,null,null,1,"West","Steel",714000,null,null,1,null,11.195602429066303,0.88284280789795355]
["Total Database",null,null,null,null,null,null,null,"Steel",10,0.21,0.77,0.69,1.8,null,null,2,"East  ","Steel",1652000,null,null,1,null,13.44127977156735,0.79279574740383685]
["Storage (Total DB)",{"$f":"IF($B$22=\"Concrete\",J12,IF($B$22=\"Steel\",J13,IF($B$22=\"Mixed\",J14,\"\")))","v":""},{"$f":"IF(B22=\"Concrete\",K12,IF(B22=\"Steel\",K13,IF(B22=\"Mixed\",K14,\"\")))","v":""},{"$f":"IF(B22=\"Concrete\",L12,IF(B22=\"Steel\",L13,IF(B22=\"Mixed\",L14,\"\")))","v":""},{"$f":"IF(B22=\"Concrete\",M12,IF(B22=\"Steel\",M13,IF(B22=\"Mixed\",M14,\"\")))","v":""},{"$f":"IF(B22=\"Concrete\",N12,IF(B22=\"Steel\",N13,IF(B22=\"Mixed\",N14,\"\")))","v":""},null,null,"Mixed",10,0.21,0.61,0.49,1.3,null,null,3,"East","Steel",223000,null,null,1,null,48.018932868172698,0.21250205692314472]
["Size (Total DB)",{"$f":"IF($D$22=\"\",\"\",IF($D$22<= 999999,J23,IF($D$22>=999999,J24,\"\")))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22<= 999999,K23,IF(D22>=999999,K24,\"\")))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22<= 999999,L23,IF(D22>=999999,L24,\"\")))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22<= 999999,M23,IF(D22>=999999,M24,\"\")))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22<= 999999,N23,IF(D22>=999999,N24,\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,4,"East","Steel",555000,null,null,1,null,11.702369938898908,1.803840383131833]
["Age (Total DB)",{"$f":"IF($C$22=\"\",\"\",IF($C$22<= 39.99,J27,IF($C$22>=39.99,J28,\"\")))","v":""},{"$f":"IF($C$22=\"\",\"\",IF($C$22<= 39.99,K27,IF($C$22>=39.99,K28,\"\")))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,5,"West","Steel",1804000,null,null,1,null,13.557233984530489,0.93634445889126494]
["Total Regional Database",null,null,null,null,null,{"$f":"IF(COUNT(E14:E16)>0,AVERAGE(E14:E16),0)","v":0},null,"Location","# of Prop","Low","Mean","Median ","High",null,null,6,"East","Steel",222000,null,null,1,null,27.263039587062398,0.5876394950882855]
["Type of Storage (Regional DB)",{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!F2=0,\"\",' Data Entry-Cost Worksheet'!F2=\"east\",_xlfn.XLOOKUP(' Data Entry-Cost Worksheet'!G98,I34:I36,J34:N36),' Data Entry-Cost Worksheet'!F2=\"west\",_xlfn.XLOOKUP(' Data Entry-Cost Worksheet'!G98,I49:I51,J49:N51))","v":""},null,null,null,null,null,null,"East",10,0.11,0.72,0.56999999999999995,1.8,null,null,7,"East","Steel",933000,null,0.14000000000000001,0.86,null,40.510325593252901,0.42793322340692053]
["Size (Regional DB)",{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,J39,J40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,J54,J55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,K39,K40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,K54,K55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,L39,L40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,L54,L55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,M39,M40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,M54,M55))","v":""},{"$f":"_xlfn.IFS(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,N39,N40),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF(' Data Entry-Cost Worksheet'!$D$90<999999,N54,N55))","v":""},null,null,"West",25,0.21,0.78,0.68,2.2400000000000002,null,null,8,"West","Steel",869231,null,null,0.81,0.19,38.396084295891725,0.40599981389258033]
["Age (Regional DB)",{"$f":"_xlfn.IFS($C$22=0,\"\",$C$22=\"\",\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($C$22<39.99,J43,J44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($C$22<39.99,J58,J59))","v":""},{"$f":"_xlfn.IFS($C$22=0,\"\",$C$22=\"\",\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($C$22<39.99,K43,K44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($C$22<39.99,K58,K59))","v":""},{"$f":"_xlfn.IFS($C$22=0,\"\",$C$22=\"\",\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($C$22<39.99,L43,L44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($C$22<39.99,L58,L59))","v":""},{"$f":"_xlfn.IFS($C$22=0,\"\",$C$22=\"\",\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($C$22<39.99,M43,M44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($C$22<39.99,M58,M59))","v":""},{"$f":"_xlfn.IFS($C$22=0,\"\",$C$22=\"\",\"\",' Data Entry-Cost Worksheet'!$F$2=\"east\",IF($C$22<39.99,N43,N44),' Data Entry-Cost Worksheet'!$F$2=\"west\",IF($C$22<39.99,N58,N59))","v":""},null,null,"Statewide",35,0.11,0.76,0.59,2.2400000000000002,null,null,9,"East","Steel",65000,null,0.23,0.77,null,44.852020319399713,0.44413988792325632]
["Sale Number","Type","Eff Age","Bu Capacity",null,"Net $/Bu",{"$f":"IF(COUNT(E18:E20)>0,AVERAGE(E18:E20),0)","v":0},null,null,null,null,null,null,null,null,null,10,"West","Steel",1996714,null,0.05,0.76,0.19,28.837798000164668,1.2160915578013771]
["Subject Property",{"$f":"' Data Entry-Cost Worksheet'!G98","v":""},{"$f":"IF('Depreciation Analysis'!$F$97=0,\"\",'Depreciation Analysis'!$F$97)","v":""},{"$f":"IF(' Data Entry-Cost Worksheet'!$D$90=0,\"\",' Data Entry-Cost Worksheet'!$D$90)","v":""},null,{"$f":"IF(TRIM('Sales Comparison'!F28)=\"\",'Sales Comparison'!B28, 'Sales Comparison'!F28)","v":0},null,null,"Size","# of Prop","Low","Mean","Median ","High",null,null,11,"West","Mixed",347111,0.3,null,0.7,null,36.251302534501519,0.21081412303025535]
[{"$f":"'Depreciation Analysis'!A22","v":0},{"$f":"'Depreciation Analysis'!B22","v":""},{"$f":"'Depreciation Analysis'!C22","v":""},{"$f":"'Depreciation Analysis'!D22","v":""},null,{"$f":"_xlfn.XLOOKUP(A23,$Q$12:$Q$46,$Z$12:$Z$46,\"\")","v":""},null,null,"999,999 Bu & Under",20,0.21,0.84,0.59,2.2400000000000002,null,null,12,"West","Mixed",1097736,null,null,0.7,0.3,16.065922035000781,0.4014629294876258]
[{"$f":"'Depreciation Analysis'!A23","v":0},{"$f":"'Depreciation Analysis'!B23","v":""},{"$f":"'Depreciation Analysis'!C23","v":""},{"$f":"'Depreciation Analysis'!D23","v":""},null,{"$f":"_xlfn.XLOOKUP(A24,$Q$12:$Q$46,$Z$12:$Z$46,\"\")","v":""},null,null,"1,000,000 Bu & Over",15,0.11,0.66,0.68,1.3,null,null,13,"West","Mixed",2173937,null,null,0.69,0.31,39.40848671430561,0.6765066284056972]
[{"$f":"'Depreciation Analysis'!A24","v":0},{"$f":"'Depreciation Analysis'!B24","v":""},{"$f":"'Depreciation Analysis'!C24","v":""},{"$f":"'Depreciation Analysis'!D24","v":""},null,"",{"$f":"IF(COUNT(F23:F25)>0,AVERAGE(F23:F25),0)","v":0},null,null,null,null,null,null,null,null,null,14,"West","Mixed",167000,null,0.46,0.54,null,52.007130117210068,0.42253931387879462]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High",null,null,15,"West","Mixed",2633920,0.61,null,0.34,0.05,39.471169830918313,1.0435052062903905]
[null,null,null,null,null,null,null,null,"39 Years & Under",13,0.21,0.9,0.79,2.2400000000000002,null,null,16,"East","Mixed",415308,0.1,0.13,0.32,0.44,36.919508785593642,0.55621929395288072]
["Average Net$/Bu ",{"$f":"IF(AND(G21=0,G25=0),G17,IF(AND(G21=0,G25>0),AVERAGE(G17,G25),IF(AND(G25=0,G21>0),AVERAGE(G17,G21),IF(AND(G21>0,G25>0),AVERAGE(G17,G21,G25)))))","v":0},null,"Finalized Net $/Bu",null,null,null,null,"40 Years & Over",22,0.11,0.68,0.51,1.72,null,null,17,"West","Mixed",3034720,0.59,null,0.3,0.12,45.824377116400349,0.30315263561450057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"West","Mixed",786000,0.74,null,0.26,null,53.545236314132097,0.86152761638217135]
["Notes: Required entry if override average Net $/Bu:  ",null,null,null,null,null,null,null,"Note: This is set to print only the worksheet analysis and not the data.",null,null,null,null,null,null,null,19,"West","Mixed",5735722,0.55000000000000004,null,0.08,0.37,52.769521657797171,1.3023677950104853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"West","Mixed",1025000,0.73,null,null,0.27,58.936137000137734,0.34306309124783263]
[null,null,null,null,null,null,null,null,"EAST REGION",null,null,null,null,null,null,null,21,"East","Concrete",1146253,0.76,null,0.24,null,66.570251191594949,0.10646905632467388]
[null,null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High",null,null,22,"West","Concrete",1608587,0.78,null,0.22,null,68.951359852996333,0.75206266400047439]
[null,null,null,null,null,null,null,null,"Concrete",3,0.11,0.8,0.57999999999999996,1.72,null,null,23,"West","Concrete",597583,0.82,null,0.18,null,63.525861261893986,1.4523251343669417]
[null,null,null,null,null,null,null,null,"Steel",6,0.21,0.71,0.52,1.8,null,null,24,"West","Concrete",951294,0.9,null,0.1,null,26.449337557104744,2.2426038079069448]
[null,null,null,null,null,null,null,null,"Mixed",1,0.41,0.41,0.41,0.41,null,null,25,"West","Concrete",394005,0.76,null,0.06,0.17,64.481721701807018,0.6142937119315055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"East","Concrete",872999,0.95,null,0.05,null,42.546916833398534,0.5847292171734576]
[null,null,null,null,null,null,null,null,"Size","# of Prop","Low","Mean","Median ","High",null,null,27,"West","Concrete",2109078,0.97,null,0.03,null,42.272149007023039,0.59436694786665523]
[null,null,null,null,null,null,null,null,"999,999 Bu & Under",8,0.21,0.79,0.56999999999999995,1.8,null,null,28,"East","Concrete",412000,0.98,null,0.02,null,51,1.7200279023062262]
[null,null,null,null,null,null,null,null,"1,000,000 Bu & Over",2,0.11,0.45,0.45,0.79,null,null,29,"West","Concrete",1847232,0.82,0.05,null,0.13,62.371274877911453,0.27109761445861452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"West","Concrete",851760,0.87,null,null,0.13,50.094156128302259,1.5673641244624839]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High",null,null,31,"West","Concrete",837758,1,null,null,null,56.118990242014078,1.2173794225628736]
[null,null,null,null,null,null,null,null,"39 Years & Under",4,0.56000000000000005,0.94,0.69,1.8,null,null,32,"West","Concrete",250445,1,null,null,null,81.130138883205348,0.26511061824655069]
[null,null,null,null,null,null,null,null,"40 Years & Over",6,0.11,0.57999999999999996,0.44,1.72,null,null,33,"West","Concrete",1052000,1,null,null,null,54.394292012688162,0.76756453015873549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"West","Concrete",276415,1,null,null,null,65.422311678604189,0.40449803688764635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"West","Concrete",2030758,1,null,null,null,64.272599584504292,0.37100444325696696]
[null,null,null,null,null,null,null,null,"WEST REGION"]
[null,null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"Concrete",12,0.27,0.88,0.68,2.2400000000000002]
[null,null,null,null,null,null,null,null,"Steel",4,0.41,0.86,0.91,1.22]
[null,null,null,null,null,null,null,null,"Mixed",9,0.21,0.62,0.42,1.3]
[]
[null,null,null,null,null,null,null,null,"Size","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"999,999 Bu & Under",12,0.21,0.88,0.74,2.2400000000000002]
[null,null,null,null,null,null,null,null,"1,000,000 Bu & Over",13,0.27,0.69,0.68,1.3]
[]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"39 Years & Under",9,0.21,0.89,0.88,2.2400000000000002]
[null,null,null,null,null,null,null,null,"40 Years & Over",16,0.27,0.72,0.6,1.57]
[]
[null,"Location","Type","Size","Age"]
[null,{"$f":"' Data Entry-Cost Worksheet'!F2","v":0},{"$f":"B22","v":""},{"$f":"'Depreciation Analysis'!D108","v":0},{"$f":"'Depreciation Analysis'!E108","v":0}]
[null,null,null,null,null,null,null,null,"Type of Storage","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"Concrete",{"$f":"IF($B$62=\"west\",J49,IF($B$62=\"east\",J34,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"Steel ",{"$f":"IF($B$62=\"west\",J50,IF($B$62=\"east\",J35,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"Mix",{"$f":"IF($B$62=\"west\",J51,IF($B$62=\"east\",J36,\"\"))","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,"Size","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"999,999 Bu & Under",{"$f":"IF($B$62=\"west\",J54,IF($B$62=\"east\",J39,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"1,000,000 Bu & Over",{"$f":"IF($B$62=\"west\",J55,IF($B$62=\"east\",J40,\"\"))","v":""},"","","",""]
[]
[null,null,null,null,null,null,null,null,"Age","# of Prop","Low","Mean","Median ","High"]
[null,null,null,null,null,null,null,null,"39 Years & Under",{"$f":"IF($B$62=\"west\",J58,IF($B$62=\"east\",J43,\"\"))","v":""},"","","",""]
[null,null,null,null,null,null,null,null,"40 Years & Over",{"$f":"IF($B$62=\"west\",J59,IF($B$62=\"east\",J44,\"\"))","v":""},"","","",""]

{"sheet":"Concrete Interpolation","index":5,"n_rows":302,"n_cols":18,"rows_kept":302,"cut":false,"hidden":false,"merged":[[81,7,83,8],[82,0,82,3],[84,7,84,8],[87,0,87,3],[88,1,88,2],[89,1,89,2],[90,1,93,5],[1,0,1,3],[2,0,2,3],[34,0,34,3],[50,0,50,3],[56,1,56,2],[57,1,57,2],[40,1,40,2],[41,1,41,2],[49,0,49,3],[49,4,49,5],[49,7,51,8],[52,7,52,8],[65,7,67,8],[68,7,68,8],[39,0,39,3],[42,1,45,5],[8,11,11,11],[8,12,8,13],[9,12,9,13],[10,12,10,13],[1,4,1,5],[4,7,4,8],[7,0,7,3],[10,1,13,5],[1,7,3,8],[11,15,11,16],[6,11,6,13],[8,1,8,2],[9,1,9,2],[0,11,1,17],[2,11,2,17],[3,11,4,17],[232,1,232,2],[233,1,233,2],[217,1,217,2],[231,0,231,3],[33,0,33,3],[33,4,33,5],[17,0,17,3],[23,0,23,3],[26,1,29,5],[17,4,17,5],[18,0,18,3],[24,1,24,2],[25,1,25,2],[38,11,38,13],[39,11,39,13],[40,11,40,13],[41,11,41,13],[97,0,97,3],[97,4,97,5],[81,0,81,3],[81,4,81,5],[55,0,55,3],[58,1,61,5],[71,0,71,3],[74,1,77,5],[65,0,65,3],[65,4,65,5],[66,0,66,3],[72,1,72,2],[73,1,73,2],[42,11,42,13],[43,11,43,13],[37,11,37,13],[34,10,34,14],[35,10,35,13],[37,15,37,16],[17,7,19,8],[20,7,20,8],[33,7,35,8],[36,7,36,8],[113,7,115,8],[116,7,116,8],[119,0,119,3],[122,1,125,5],[129,7,131,8],[132,7,132,8],[135,0,135,3],[138,1,141,5],[129,0,129,3],[129,4,129,5],[130,0,130,3],[136,1,136,2],[137,1,137,2],[113,0,113,3],[113,4,113,5],[114,0,114,3],[120,1,120,2],[121,1,121,2],[145,7,147,8],[148,7,148,8],[151,0,151,3],[154,1,157,5],[161,7,163,8],[164,7,164,8],[167,0,167,3],[170,1,173,5],[161,4,161,5],[162,0,162,3],[168,1,168,2],[169,1,169,2],[161,0,161,3],[145,0,145,3],[145,4,145,5],[146,0,146,3],[152,1,152,2],[153,1,153,2],[209,7,211,8],[210,0,210,3],[177,7,179,8],[180,7,180,8],[183,0,183,3],[186,1,189,5],[193,7,195,8],[196,7,196,8],[199,0,199,3],[202,1,205,5],[177,0,177,3],[177,4,177,5],[178,0,178,3],[184,1,184,2],[185,1,185,2],[200,1,200,2],[201,1,201,2],[193,0,193,3],[193,4,193,5],[194,0,194,3],[209,0,209,3],[209,4,209,5],[244,7,244,8],[247,0,247,3],[250,1,253,5],[248,1,248,2],[249,1,249,2],[212,7,212,8],[215,0,215,3],[218,1,221,5],[225,0,225,3],[225,4,225,5],[225,7,227,8],[226,0,226,3],[228,7,228,8],[216,1,216,2],[234,1,237,5],[97,7,99,8],[98,0,98,3],[100,7,100,8],[103,0,103,3],[104,1,104,2],[105,1,105,2],[106,1,109,5],[273,0,273,3],[273,4,273,5],[273,7,275,8],[274,0,274,3],[257,0,257,3],[257,4,257,5],[257,7,259,8],[258,0,258,3],[260,7,260,8],[263,0,263,3],[264,1,264,2],[265,1,265,2],[266,1,269,5],[241,0,241,3],[241,4,241,5],[241,7,243,8],[242,0,242,3],[292,7,292,8],[295,0,295,3],[296,1,296,2],[297,1,297,2],[298,1,301,5],[276,7,276,8],[279,0,279,3],[280,1,280,2],[281,1,281,2],[282,1,285,5],[289,0,289,3],[289,4,289,5],[289,7,291,8],[290,0,290,3]]}
["A1",{"$f":"D9+F4","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"NOTE: Concrete prices are for slip form storage.  See adjustments to deduct $/bu amount for concrete jump form storage. Any changes to base values must be documented using adjustment box and notes box in each correponding interpolation box."]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator",null,null,null,null,null,"Elevator costs include- complete headhouse, tunnel, conveyor gallery & storage tanks/bins based on type & size of faciltiy"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I13","v":0},null,null,null,null,null,"Annex costs include- vertical storage. Use for exposed leg system & no headhouse or added attached storage. If headhouse, use Elevator with capacity of both elevator & annex"]
["Bottom of Range",{"$f":"IF(F3=\"Elevator\",_xlfn.XLOOKUP(D5,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D5,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F3=\"Elevator\",VLOOKUP(F9,$L$13:$N$32,2,TRUE),VLOOKUP(F9,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B5,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F3=\"Elevator\",VLOOKUP(B7,$L$13:$N$32,2,TRUE),VLOOKUP(B7,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H7,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,"Grain Elevator/Annex"]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H8,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,"M&S Commercial Section 17 pg 50",null,"2023-05-01"]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F3=\"Elevator\",\n_xlfn.IFS(F9<$L$16,$M$16,F9>$L$31,$M$32,F9=$L$31,$M$31,F9<$L$31,A14),\n_xlfn.IFS(F9<$L$14,$N$14,F9>$L$31,$N$32,F9=$L$31,$N$31,F9<$L$31,A14))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F7/F8","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H9,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,"Total Bushel Capacity","Cost Per Bushel"]
[{"$f":"B7-B5","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F4=0,\"\",D9+F4)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H10,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,null,"Concrete"]
[{"$f":"D5-D7","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H11,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,null,"Slip Form Construction"]
[{"$f":"A11/A10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H12,$K$39,$O$39,$K$40,$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,$K$43,D9*$O$43,$K$44,D9*$O$44,\"\")","v":""},null,null,null,"Elevator","Annex",null,"DO NOT REMOVE FORMULAS"]
[{"$f":"(F9-B5)*A12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I7:I12)","v":0},null,null,8000,null,null,null,8000,10000]
[{"$f":"D5-A13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,10000,null,16.149999999999999,null,10000,15000]
[null,null,null,null,null,null,null,null,null,null,null,15000,null,14.6,null,15000,20000]
[null,null,null,null,null,null,null,null,null,null,null,20000,20.95,13.6,null,20000,25000]
[{"$f":"LEFT(OFFSET(A17,-16,0),1)& RIGHT(OFFSET(A17,-16,0),LEN(OFFSET(A17,-16,0))-1) +1","v":"A2"},{"$f":"D25+F20","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,25000,19.850000000000001,12.85,null,25000,30000]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts",null,null,null,30000,19,12.3,null,30000,40000]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator",null,null,null,null,null,40000,17.7,11.45,null,40000,50000]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I29","v":0},null,null,null,null,null,50000,16.7,10.8,null,50000,75000]
["Bottom of Range",{"$f":"IF(F19=\"Elevator\",_xlfn.XLOOKUP(D21,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D21,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F19=\"Elevator\",VLOOKUP(F25,$L$13:$N$32,2,TRUE),VLOOKUP(F25,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment",null,null,null,75000,15.1,9.77,null,75000,100000]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $",null,null,100000,14.05,9.08,null,100000,150000]
["Top or Range",{"$f":"VLOOKUP(B21,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F19=\"Elevator\",VLOOKUP(B23,$L$13:$N$32,2,TRUE),VLOOKUP(B23,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H23,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,150000,12.7,8.23,null,150000,200000]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H24,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,200000,11.85,7.65,null,200000,250000]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F19=\"Elevator\",\n_xlfn.IFS(F25<$L$16,$M$16,F25>$L$31,$M$32,F25=$L$31,$M$31,F25<$L$31,A30),\n_xlfn.IFS(F25<$L$14,$N$14,F25>$L$31,$N$32,F25=$L$31,$N$31,F25<$L$31,A30))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F23/F24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H25,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,250000,11.2,7.23,null,250000,300000]
[{"$f":"B23-B21","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F20=0,\"\",D25+F20)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H26,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,300000,10.7,6.92,null,300000,400000]
[{"$f":"D21-D23","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H27,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,400000,9.98,6.44,null,400000,500000]
[{"$f":"A27/A26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H28,$K$39,$O$39,$K$40,$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,$K$43,D25*$O$43,$K$44,D25*$O$44,\"\")","v":""},null,null,500000,9.41,6.09,null,500000,750000]
[{"$f":"(F25-B21)*A28","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I23:I28)","v":0},null,null,750000,8.49,5.52,null,750000,1000000]
[{"$f":"D21-A29","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,1000000,7.94,5.1100000000000003,null,1000000,2000000]
[null,null,null,null,null,null,null,null,null,null,null,2000000,6.67,4.3,null,2000000,"Over 2,000,000"]
[null,null,null,null,null,null,null,null,null,null,null,"Over 2,000,000",6.02,3.9,null,"Over 2,000,000"]
[{"$f":"LEFT(OFFSET(A33,-16,0),1)& RIGHT(OFFSET(A33,-16,0),LEN(OFFSET(A33,-16,0))-1) +1","v":"A3"},{"$f":"D41+F36","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator",null,null,null,null,"Notes & Adjustments "]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I45","v":0},null,null,null,null,"M&S Commercial Section 17 pg 50",null,null,null,"2023-05-01"]
["Bottom of Range",{"$f":"IF(F35=\"Elevator\",_xlfn.XLOOKUP(D37,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D37,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F35=\"Elevator\",VLOOKUP(F41,$L$13:$N$32,2,TRUE),VLOOKUP(F41,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $",null,"Type #","Adjust Desc",null,null,"Adjustment ","M&S Deduct Range",null,"PVD Recommend"]
["Top or Range",{"$f":"VLOOKUP(B37,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F35=\"Elevator\",VLOOKUP(B39,$L$13:$N$32,2,TRUE),VLOOKUP(B39,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H39,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,1,"Lack Intersticing- deduct from $/Bu",null,null,{"$f":"-R39","v":-0.86},0.75,0.97,{"$f":"AVERAGE(P39:Q39)","v":0.86}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H40,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,2,"Concrete Jump Form- deduct from $/Bu",null,null,{"$f":"-R40","v":-0.73},0.59,0.87,{"$f":"AVERAGE(P40:Q40)","v":0.73}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F35=\"Elevator\",\n_xlfn.IFS(F41<$L$16,$M$16,F41>$L$31,$M$32,F41=$L$31,$M$31,F41<$L$31,A46),\n_xlfn.IFS(F41<$L$14,$N$14,F41>$L$31,$N$32,F41=$L$31,$N$31,F41<$L$31,A46))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F39/F40","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H41,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,3,"Single Concrete Silos- Annex costs, add % of $/Bu",null,null,0.05]
[{"$f":"B39-B37","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F36=0,\"\",D41+F36)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H42,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,4,"Concrete Staves- deduct % of $/Bu",null,null,-0.3]
[{"$f":"D37-D39","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H43,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,5,"Commercial- terminal,dry,clean,blend,store-add % of $/Bu",null,null,0.1]
[{"$f":"A43/A42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H44,$K$39,$O$39,$K$40,$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,$K$43,D41*$O$43,$K$44,D41*$O$44,\"\")","v":""},null,6,"Industrial Bulk applications- cement, coal, fiber glass…add % of $/Bu",null,null,0.05]
[{"$f":"(F41-B37)*A44","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I39:I44)","v":0}]
[{"$f":"D37-A45","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A49,-16,0),1)& RIGHT(OFFSET(A49,-16,0),LEN(OFFSET(A49,-16,0))-1) +1","v":"A4"},{"$f":"D57+F52","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I61","v":0}]
["Bottom of Range",{"$f":"IF(F51=\"Elevator\",_xlfn.XLOOKUP(D53,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D53,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F51=\"Elevator\",VLOOKUP(F57,$L$13:$N$32,2,TRUE),VLOOKUP(F57,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B53,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F51=\"Elevator\",VLOOKUP(B55,$L$13:$N$32,2,TRUE),VLOOKUP(B55,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H55,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H56,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F51=\"Elevator\",\n_xlfn.IFS(F57<$L$16,$M$16,F57>$L$31,$M$32,F57=$L$31,$M$31,F57<$L$31,A62),\n_xlfn.IFS(F57<$L$14,$N$14,F57>$L$31,$N$32,F57=$L$31,$N$31,F57<$L$31,A62))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F55/F56","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H57,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
[{"$f":"B55-B53","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F52=0,\"\",D57+F52)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H58,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
[{"$f":"D53-D55","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H59,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
[{"$f":"A59/A58","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H60,$K$39,$O$39,$K$40,$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,$K$43,D57*$O$43,$K$44,D57*$O$44,\"\")","v":""}]
[{"$f":"(F57-B53)*A60","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I55:I60)","v":0}]
[{"$f":"D53-A61","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A65,-16,0),1)& RIGHT(OFFSET(A65,-16,0),LEN(OFFSET(A65,-16,0))-1) +1","v":"A5"},{"$f":"D73+F68","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I77","v":0}]
["Bottom of Range",{"$f":"IF(F67=\"Elevator\",_xlfn.XLOOKUP(D69,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D69,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F67=\"Elevator\",VLOOKUP(F73,$L$13:$N$32,2,TRUE),VLOOKUP(F73,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B69,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F67=\"Elevator\",VLOOKUP(B71,$L$13:$N$32,2,TRUE),VLOOKUP(B71,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H71,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H72,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F67=\"Elevator\",\n_xlfn.IFS(F73<$L$16,$M$16,F73>$L$31,$M$32,F73=$L$31,$M$31,F73<$L$31,A78),\n_xlfn.IFS(F73<$L$14,$N$14,F73>$L$31,$N$32,F73=$L$31,$N$31,F73<$L$31,A78))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F71/F72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H73,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
[{"$f":"B71-B69","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F68=0,\"\",D73+F68)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H74,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
[{"$f":"D69-D71","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H75,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
[{"$f":"A75/A74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H76,$K$39,$O$39,$K$40,$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,$K$43,D73*$O$43,$K$44,D73*$O$44,\"\")","v":""}]
[{"$f":"(F73-B69)*A76","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I71:I76)","v":0}]
[{"$f":"D69-A77","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A81,-16,0),1)& RIGHT(OFFSET(A81,-16,0),LEN(OFFSET(A81,-16,0))-1) +1","v":"A6"},{"$f":"D89+F84","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I93","v":0}]
["Bottom of Range",{"$f":"IF(F83=\"Elevator\",_xlfn.XLOOKUP(D85,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D85,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F83=\"Elevator\",VLOOKUP(F89,$L$13:$N$32,2,TRUE),VLOOKUP(F89,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B85,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F83=\"Elevator\",VLOOKUP(B87,$L$13:$N$32,2,TRUE),VLOOKUP(B87,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H87,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H88,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F83=\"Elevator\",\n_xlfn.IFS(F89<$L$16,$M$16,F89>$L$31,$M$32,F89=$L$31,$M$31,F89<$L$31,A94),\n_xlfn.IFS(F89<$L$14,$N$14,F89>$L$31,$N$32,F89=$L$31,$N$31,F89<$L$31,A94))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F87/F88","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H89,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
[{"$f":"B87-B85","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F84=0,\"\",D89+F84)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H90,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
[{"$f":"D85-D87","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H91,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
[{"$f":"A91/A90","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H92,$K$39,$O$39,$K$40,$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,$K$43,D89*$O$43,$K$44,D89*$O$44,\"\")","v":""}]
[{"$f":"(F89-B85)*A92","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I87:I92)","v":0}]
[{"$f":"D85-A93","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A97,-16,0),1)& RIGHT(OFFSET(A97,-16,0),LEN(OFFSET(A97,-16,0))-1) +1","v":"A7"},{"$f":"D105+F100","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I109","v":0}]
["Bottom of Range",{"$f":"IF(F99=\"Elevator\",_xlfn.XLOOKUP(D101,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D101,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F99=\"Elevator\",VLOOKUP(F105,$L$13:$N$32,2,TRUE),VLOOKUP(F105,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B101,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F99=\"Elevator\",VLOOKUP(B103,$L$13:$N$32,2,TRUE),VLOOKUP(B103,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H103,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H104,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F99=\"Elevator\",\n_xlfn.IFS(F105<$L$16,$M$16,F105>$L$31,$M$32,F105=$L$31,$M$31,F105<$L$31,A110),\n_xlfn.IFS(F105<$L$14,$N$14,F105>$L$31,$N$32,F105=$L$31,$N$31,F105<$L$31,A110))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F103/F104","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H105,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
[{"$f":"B103-B101","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F100=0,\"\",D105+F100)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H106,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
[{"$f":"D101-D103","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H107,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
[{"$f":"A107/A106","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H108,$K$39,$O$39,$K$40,$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,$K$43,D105*$O$43,$K$44,D105*$O$44,\"\")","v":""}]
[{"$f":"(F105-B101)*A108","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I103:I108)","v":0}]
[{"$f":"D101-A109","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A113,-16,0),1)& RIGHT(OFFSET(A113,-16,0),LEN(OFFSET(A113,-16,0))-1) +1","v":"A8"},{"$f":"D121+F116","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I125","v":0}]
["Bottom of Range",{"$f":"IF(F115=\"Elevator\",_xlfn.XLOOKUP(D117,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D117,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F115=\"Elevator\",VLOOKUP(F121,$L$13:$N$32,2,TRUE),VLOOKUP(F121,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B117,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F115=\"Elevator\",VLOOKUP(B119,$L$13:$N$32,2,TRUE),VLOOKUP(B119,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H119,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H120,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F115=\"Elevator\",\n_xlfn.IFS(F121<$L$16,$M$16,F121>$L$31,$M$32,F121=$L$31,$M$31,F121<$L$31,A126),\n_xlfn.IFS(F121<$L$14,$N$14,F121>$L$31,$N$32,F121=$L$31,$N$31,F121<$L$31,A126))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F119/F120","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H121,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
[{"$f":"B119-B117","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F116=0,\"\",D121+F116)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H122,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
[{"$f":"D117-D119","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H123,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
[{"$f":"A123/A122","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H124,$K$39,$O$39,$K$40,$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,$K$43,D121*$O$43,$K$44,D121*$O$44,\"\")","v":""}]
[{"$f":"(F121-B117)*A124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I119:I124)","v":0}]
[{"$f":"D117-A125","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A129,-16,0),1)& RIGHT(OFFSET(A129,-16,0),LEN(OFFSET(A129,-16,0))-1) +1","v":"A9"},{"$f":"D137+F132","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I141","v":0}]
["Bottom of Range",{"$f":"IF(F131=\"Elevator\",_xlfn.XLOOKUP(D133,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D133,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F131=\"Elevator\",VLOOKUP(F137,$L$13:$N$32,2,TRUE),VLOOKUP(F137,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B133,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F131=\"Elevator\",VLOOKUP(B135,$L$13:$N$32,2,TRUE),VLOOKUP(B135,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H135,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H136,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F131=\"Elevator\",\n_xlfn.IFS(F137<$L$16,$M$16,F137>$L$31,$M$32,F137=$L$31,$M$31,F137<$L$31,A142),\n_xlfn.IFS(F137<$L$14,$N$14,F137>$L$31,$N$32,F137=$L$31,$N$31,F137<$L$31,A142))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F135/F136","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H137,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
[{"$f":"B135-B133","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F132=0,\"\",D137+F132)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H138,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
[{"$f":"D133-D135","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H139,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
[{"$f":"A139/A138","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H140,$K$39,$O$39,$K$40,$O$40,$K$41,D137*$O$41,$K$42,D137*$O$42,$K$43,D137*$O$43,$K$44,D137*$O$44,\"\")","v":""}]
[{"$f":"(F137-B133)*A140","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I135:I140)","v":0}]
[{"$f":"D133-A141","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A145,-16,0),1)& RIGHT(OFFSET(A145,-16,0),LEN(OFFSET(A145,-16,0))-1) +1","v":"A10"},{"$f":"D153+F148","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I157","v":0}]
["Bottom of Range",{"$f":"IF(F147=\"Elevator\",_xlfn.XLOOKUP(D149,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D149,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F147=\"Elevator\",VLOOKUP(F153,$L$13:$N$32,2,TRUE),VLOOKUP(F153,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B149,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F147=\"Elevator\",VLOOKUP(B151,$L$13:$N$32,2,TRUE),VLOOKUP(B151,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H151,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H152,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F147=\"Elevator\",\n_xlfn.IFS(F153<$L$16,$M$16,F153>$L$31,$M$32,F153=$L$31,$M$31,F153<$L$31,A158),\n_xlfn.IFS(F153<$L$14,$N$14,F153>$L$31,$N$32,F153=$L$31,$N$31,F153<$L$31,A158))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F151/F152","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H153,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
[{"$f":"B151-B149","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F148=0,\"\",D153+F148)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H154,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
[{"$f":"D149-D151","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H155,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
[{"$f":"A155/A154","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H156,$K$39,$O$39,$K$40,$O$40,$K$41,D153*$O$41,$K$42,D153*$O$42,$K$43,D153*$O$43,$K$44,D153*$O$44,\"\")","v":""}]
[{"$f":"(F153-B149)*A156","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I151:I156)","v":0}]
[{"$f":"D149-A157","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A161,-16,0),1)& RIGHT(OFFSET(A161,-16,0),LEN(OFFSET(A161,-16,0))-1) +1","v":"A11"},{"$f":"D169+F164","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I173","v":0}]
["Bottom of Range",{"$f":"IF(F163=\"Elevator\",_xlfn.XLOOKUP(D165,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D165,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F163=\"Elevator\",VLOOKUP(F169,$L$13:$N$32,2,TRUE),VLOOKUP(F169,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B165,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F163=\"Elevator\",VLOOKUP(B167,$L$13:$N$32,2,TRUE),VLOOKUP(B167,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H167,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H168,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F163=\"Elevator\",\n_xlfn.IFS(F169<$L$16,$M$16,F169>$L$31,$M$32,F169=$L$31,$M$31,F169<$L$31,A174),\n_xlfn.IFS(F169<$L$14,$N$14,F169>$L$31,$N$32,F169=$L$31,$N$31,F169<$L$31,A174))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F167/F168","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H169,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
[{"$f":"B167-B165","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F164=0,\"\",D169+F164)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H170,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
[{"$f":"D165-D167","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H171,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
[{"$f":"A171/A170","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H172,$K$39,$O$39,$K$40,$O$40,$K$41,D169*$O$41,$K$42,D169*$O$42,$K$43,D169*$O$43,$K$44,D169*$O$44,\"\")","v":""}]
[{"$f":"(F169-B165)*A172","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I167:I172)","v":0}]
[{"$f":"D165-A173","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A177,-16,0),1)& RIGHT(OFFSET(A177,-16,0),LEN(OFFSET(A177,-16,0))-1) +1","v":"A12"},{"$f":"D185+F180","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I189","v":0}]
["Bottom of Range",{"$f":"IF(F179=\"Elevator\",_xlfn.XLOOKUP(D181,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D181,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F179=\"Elevator\",VLOOKUP(F185,$L$13:$N$32,2,TRUE),VLOOKUP(F185,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B181,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F179=\"Elevator\",VLOOKUP(B183,$L$13:$N$32,2,TRUE),VLOOKUP(B183,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H183,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H184,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F179=\"Elevator\",\n_xlfn.IFS(F185<$L$16,$M$16,F185>$L$31,$M$32,F185=$L$31,$M$31,F185<$L$31,A190),\n_xlfn.IFS(F185<$L$14,$N$14,F185>$L$31,$N$32,F185=$L$31,$N$31,F185<$L$31,A190))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F183/F184","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H185,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
[{"$f":"B183-B181","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F180=0,\"\",D185+F180)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H186,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
[{"$f":"D181-D183","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H187,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
[{"$f":"A187/A186","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H188,$K$39,$O$39,$K$40,$O$40,$K$41,D185*$O$41,$K$42,D185*$O$42,$K$43,D185*$O$43,$K$44,D185*$O$44,\"\")","v":""}]
[{"$f":"(F185-B181)*A188","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I183:I188)","v":0}]
[{"$f":"D181-A189","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A193,-16,0),1)& RIGHT(OFFSET(A193,-16,0),LEN(OFFSET(A193,-16,0))-1) +1","v":"A13"},{"$f":"D201+F196","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I205","v":0}]
["Bottom of Range",{"$f":"IF(F195=\"Elevator\",_xlfn.XLOOKUP(D197,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D197,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F195=\"Elevator\",VLOOKUP(F201,$L$13:$N$32,2,TRUE),VLOOKUP(F201,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A193,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A193,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B197,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F195=\"Elevator\",VLOOKUP(B199,$L$13:$N$32,2,TRUE),VLOOKUP(B199,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A193,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H199,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A193,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H200,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F195=\"Elevator\",\n_xlfn.IFS(F201<$L$16,$M$16,F201>$L$31,$M$32,F201=$L$31,$M$31,F201<$L$31,A206),\n_xlfn.IFS(F201<$L$14,$N$14,F201>$L$31,$N$32,F201=$L$31,$N$31,F201<$L$31,A206))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F199/F200","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H201,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
[{"$f":"B199-B197","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F196=0,\"\",D201+F196)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H202,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
[{"$f":"D197-D199","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H203,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
[{"$f":"A203/A202","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H204,$K$39,$O$39,$K$40,$O$40,$K$41,D201*$O$41,$K$42,D201*$O$42,$K$43,D201*$O$43,$K$44,D201*$O$44,\"\")","v":""}]
[{"$f":"(F201-B197)*A204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I199:I204)","v":0}]
[{"$f":"D197-A205","v":{"$error":"#DIV/0!"}}]
[]
[]
["B1",{"$f":"D217+F212","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I221","v":-0.73}]
["Bottom of Range",{"$f":"IF(F211=\"Elevator\",_xlfn.XLOOKUP(D213,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D213,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F211=\"Elevator\",VLOOKUP(F217,$L$13:$N$32,2,TRUE),VLOOKUP(F217,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A209,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A209,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B213,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F211=\"Elevator\",VLOOKUP(B215,$L$13:$N$32,2,TRUE),VLOOKUP(B215,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A209,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H215,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A209,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H216,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F211=\"Elevator\",\n_xlfn.IFS(F217<$L$16,$M$16,F217>$L$31,$M$32,F217=$L$31,$M$31,F217<$L$31,A222),\n_xlfn.IFS(F217<$L$14,$N$14,F217>$L$31,$N$32,F217=$L$31,$N$31,F217<$L$31,A222))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F215/F216","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H217,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":""}]
[{"$f":"B215-B213","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F212=0,\"\",D217+F212)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H218,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":""}]
[{"$f":"D213-D215","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H219,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":""}]
[{"$f":"A219/A218","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H220,$K$39,$O$39,$K$40,$O$40,$K$41,D217*$O$41,$K$42,D217*$O$42,$K$43,D217*$O$43,$K$44,D217*$O$44,\"\")","v":""}]
[{"$f":"(F217-B213)*A220","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I215:I220)","v":-0.73}]
[{"$f":"D213-A221","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A225,-16,0),1)& RIGHT(OFFSET(A225,-16,0),LEN(OFFSET(A225,-16,0))-1) +1","v":"B2"},{"$f":"D233+F228","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I237","v":-0.73}]
["Bottom of Range",{"$f":"IF(F227=\"Elevator\",_xlfn.XLOOKUP(D229,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D229,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F227=\"Elevator\",VLOOKUP(F233,$L$13:$N$32,2,TRUE),VLOOKUP(F233,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A225,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A225,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B229,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F227=\"Elevator\",VLOOKUP(B231,$L$13:$N$32,2,TRUE),VLOOKUP(B231,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A225,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H231,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A225,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H232,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F227=\"Elevator\",\n_xlfn.IFS(F233<$L$16,$M$16,F233>$L$31,$M$32,F233=$L$31,$M$31,F233<$L$31,A238),\n_xlfn.IFS(F233<$L$14,$N$14,F233>$L$31,$N$32,F233=$L$31,$N$31,F233<$L$31,A238))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F231/F232","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H233,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":""}]
[{"$f":"B231-B229","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F228=0,\"\",D233+F228)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H234,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":""}]
[{"$f":"D229-D231","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H235,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":""}]
[{"$f":"A235/A234","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H236,$K$39,$O$39,$K$40,$O$40,$K$41,D233*$O$41,$K$42,D233*$O$42,$K$43,D233*$O$43,$K$44,D233*$O$44,\"\")","v":""}]
[{"$f":"(F233-B229)*A236","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I231:I236)","v":-0.73}]
[{"$f":"D229-A237","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A241,-16,0),1)& RIGHT(OFFSET(A241,-16,0),LEN(OFFSET(A241,-16,0))-1) +1","v":"B3"},{"$f":"D249+F244","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I253","v":-0.73}]
["Bottom of Range",{"$f":"IF(F243=\"Elevator\",_xlfn.XLOOKUP(D245,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D245,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F243=\"Elevator\",VLOOKUP(F249,$L$13:$N$32,2,TRUE),VLOOKUP(F249,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A241,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A241,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B245,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F243=\"Elevator\",VLOOKUP(B247,$L$13:$N$32,2,TRUE),VLOOKUP(B247,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A241,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H247,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A241,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H248,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F243=\"Elevator\",\n_xlfn.IFS(F249<$L$16,$M$16,F249>$L$31,$M$32,F249=$L$31,$M$31,F249<$L$31,A254),\n_xlfn.IFS(F249<$L$14,$N$14,F249>$L$31,$N$32,F249=$L$31,$N$31,F249<$L$31,A254))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F247/F248","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H249,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":""}]
[{"$f":"B247-B245","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F244=0,\"\",D249+F244)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H250,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":""}]
[{"$f":"D245-D247","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H251,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":""}]
[{"$f":"A251/A250","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H252,$K$39,$O$39,$K$40,$O$40,$K$41,D249*$O$41,$K$42,D249*$O$42,$K$43,D249*$O$43,$K$44,D249*$O$44,\"\")","v":""}]
[{"$f":"(F249-B245)*A252","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I247:I252)","v":-0.73}]
[{"$f":"D245-A253","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A257,-16,0),1)& RIGHT(OFFSET(A257,-16,0),LEN(OFFSET(A257,-16,0))-1) +1","v":"B4"},{"$f":"D265+F260","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I269","v":-0.73}]
["Bottom of Range",{"$f":"IF(F259=\"Elevator\",_xlfn.XLOOKUP(D261,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D261,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F259=\"Elevator\",VLOOKUP(F265,$L$13:$N$32,2,TRUE),VLOOKUP(F265,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A257,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A257,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B261,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F259=\"Elevator\",VLOOKUP(B263,$L$13:$N$32,2,TRUE),VLOOKUP(B263,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A257,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H263,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A257,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H264,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F259=\"Elevator\",\n_xlfn.IFS(F265<$L$16,$M$16,F265>$L$31,$M$32,F265=$L$31,$M$31,F265<$L$31,A270),\n_xlfn.IFS(F265<$L$14,$N$14,F265>$L$31,$N$32,F265=$L$31,$N$31,F265<$L$31,A270))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F263/F264","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H265,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":""}]
[{"$f":"B263-B261","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F260=0,\"\",D265+F260)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H266,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":""}]
[{"$f":"D261-D263","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H267,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":""}]
[{"$f":"A267/A266","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H268,$K$39,$O$39,$K$40,$O$40,$K$41,D265*$O$41,$K$42,D265*$O$42,$K$43,D265*$O$43,$K$44,D265*$O$44,\"\")","v":""}]
[{"$f":"(F265-B261)*A268","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I263:I268)","v":-0.73}]
[{"$f":"D261-A269","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A273,-16,0),1)& RIGHT(OFFSET(A273,-16,0),LEN(OFFSET(A273,-16,0))-1) +1","v":"B5"},{"$f":"D281+F276","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I285","v":-0.73}]
["Bottom of Range",{"$f":"IF(F275=\"Elevator\",_xlfn.XLOOKUP(D277,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D277,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F275=\"Elevator\",VLOOKUP(F281,$L$13:$N$32,2,TRUE),VLOOKUP(F281,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A273,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A273,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B277,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F275=\"Elevator\",VLOOKUP(B279,$L$13:$N$32,2,TRUE),VLOOKUP(B279,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A273,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H279,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A273,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H280,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F275=\"Elevator\",\n_xlfn.IFS(F281<$L$16,$M$16,F281>$L$31,$M$32,F281=$L$31,$M$31,F281<$L$31,A286),\n_xlfn.IFS(F281<$L$14,$N$14,F281>$L$31,$N$32,F281=$L$31,$N$31,F281<$L$31,A286))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F279/F280","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H281,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":""}]
[{"$f":"B279-B277","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F276=0,\"\",D281+F276)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H282,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":""}]
[{"$f":"D277-D279","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H283,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":""}]
[{"$f":"A283/A282","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H284,$K$39,$O$39,$K$40,$O$40,$K$41,D281*$O$41,$K$42,D281*$O$42,$K$43,D281*$O$43,$K$44,D281*$O$44,\"\")","v":""}]
[{"$f":"(F281-B277)*A284","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I279:I284)","v":-0.73}]
[{"$f":"D277-A285","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A289,-16,0),1)& RIGHT(OFFSET(A289,-16,0),LEN(OFFSET(A289,-16,0))-1) +1","v":"B6"},{"$f":"D297+F292","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Concrete Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I301","v":-0.73}]
["Bottom of Range",{"$f":"IF(F291=\"Elevator\",_xlfn.XLOOKUP(D293,$M$13:$M$32,$L$13:$L$32,\"\",0,1),_xlfn.XLOOKUP(D293,$N$13:$N$32,$L$13:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F291=\"Elevator\",VLOOKUP(F297,$L$13:$N$32,2,TRUE),VLOOKUP(F297,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A289,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A289,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B293,$P$13:$Q$32,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F291=\"Elevator\",VLOOKUP(B295,$L$13:$N$32,2,TRUE),VLOOKUP(B295,$L$13:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A289,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,2,{"$f":"_xlfn.SWITCH(H295,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":-0.73}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A289,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H296,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":""}]
["RATE CALCS","Concrete $/Bu",null,{"$f":"IF(F291=\"Elevator\",\n_xlfn.IFS(F297<$L$16,$M$16,F297>$L$31,$M$32,F297=$L$31,$M$31,F297<$L$31,A302),\n_xlfn.IFS(F297<$L$14,$N$14,F297>$L$31,$N$32,F297=$L$31,$N$31,F297<$L$31,A302))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F295/F296","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H297,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":""}]
[{"$f":"B295-B293","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F292=0,\"\",D297+F292)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"_xlfn.SWITCH(H298,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":""}]
[{"$f":"D293-D295","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H299,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":""}]
[{"$f":"A299/A298","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H300,$K$39,$O$39,$K$40,$O$40,$K$41,D297*$O$41,$K$42,D297*$O$42,$K$43,D297*$O$43,$K$44,D297*$O$44,\"\")","v":""}]
[{"$f":"(F297-B293)*A300","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I295:I300)","v":-0.73}]
[{"$f":"D293-A301","v":{"$error":"#DIV/0!"}}]

{"sheet":"Wood Frame Interpolation","index":6,"n_rows":126,"n_cols":18,"rows_kept":126,"cut":false,"hidden":false,"merged":[[0,11,1,17],[2,11,2,17],[7,11,9,11],[5,11,5,13],[3,11,4,17],[9,15,9,16],[7,12,7,13],[8,12,8,13],[8,1,8,2],[10,1,13,5],[17,0,17,3],[98,0,98,3],[105,1,105,2],[73,1,73,2],[72,1,72,2],[74,1,77,5],[82,0,82,3],[89,1,89,2],[87,0,87,3],[88,1,88,2],[9,1,9,2],[18,0,18,3],[17,4,17,5],[81,0,81,3],[90,1,93,5],[25,1,25,2],[34,0,34,3],[26,1,29,5],[41,1,41,2],[50,0,50,3],[57,1,57,2],[39,0,39,3],[40,1,40,2],[42,1,45,5],[81,4,81,5],[1,0,1,3],[1,4,1,5],[1,7,3,8],[4,7,4,8],[7,0,7,3],[2,0,2,3],[17,7,19,8],[20,7,20,8],[23,0,23,3],[24,1,24,2],[35,15,35,16],[33,0,33,3],[33,4,33,5],[32,10,32,14],[33,10,33,13],[40,11,40,13],[35,11,35,13],[36,11,36,13],[49,0,49,3],[49,4,49,5],[49,7,51,8],[33,7,35,8],[36,7,36,8],[41,11,41,13],[37,11,37,13],[38,11,38,13],[39,11,39,13],[81,7,83,8],[84,7,84,8],[52,7,52,8],[55,0,55,3],[56,1,56,2],[58,1,61,5],[66,0,66,3],[65,0,65,3],[65,4,65,5],[65,7,67,8],[68,7,68,8],[71,0,71,3],[100,7,100,8],[103,0,103,3],[104,1,104,2],[106,1,109,5],[97,0,97,3],[97,4,97,5],[97,7,99,8],[122,1,125,5],[113,4,113,5],[113,7,115,8],[116,7,116,8],[119,0,119,3],[114,0,114,3],[121,1,121,2],[120,1,120,2],[113,0,113,3]]}
["C1",{"$f":"D9+F4","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"NOTE: Concrete prices are for slip form storage.  See adjustments to deduct $/Bu amount for concrete jump form storage. Any changes to base values must be documented using adjustment box and notes box in each correponding interpolation box."]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator",null,null,null,null,null,"Elevator costs include- complete headhouse, tunnel, conveyor gallery & storage tanks/bins based on type & size of faciltiy"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I13","v":0},null,null,null,null,null,"Annex costs include- vertical storage. Use for exposed leg system & no headhouse or added attached storage. If headhouse, use Elevator with capacity of both elevator & annex"]
["Bottom of Range",{"$f":"IF(F3=\"Elevator\",_xlfn.XLOOKUP(D5,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D5,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F3=\"Elevator\",VLOOKUP(F9,$L$11:$N$32,2,TRUE),VLOOKUP(F9,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $",null,null,"Grain Elevator/Annex"]
["Top or Range",{"$f":"VLOOKUP(B5,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F3=\"Elevator\",VLOOKUP(B7,$L$11:$N$32,2,TRUE),VLOOKUP(B7,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H7,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,"M&S Commercial Section 17 pg 50",null,"2023-05-01"]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H8,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,"Total Bushel Capacity","Cost Per Bushel"]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F3=\"Elevator\",\n_xlfn.IFS(F9<=$L$11,$M$11,F9>=$L$26,$M$26,F9<$L$26,A14),\n_xlfn.IFS(F9<=$L$14,$N$14,F9>=$L$26,$N$26,F9<$L$26,A14))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F7/F8","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H9,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,null,"Wood Frame"]
[{"$f":"B7-B5","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F4=0,\"\",D9+F4)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H10,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,null,"Elevator","Annex",null,"DO NOT REMOVE FORMULAS"]
[{"$f":"D5-D7","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H11,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,8000,26.5,null,null,8000,10000]
[{"$f":"A11/A10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H12,$K$37,$O$37,$K$38,$O$38,$K$39,D9*$O$39,$K$40,D9*$O$40,$K$41,D9*$O$41,$K$42,D9*$O$42,\"\")","v":""},null,null,10000,24.35,null,null,10000,15000]
[{"$f":"(F9-B5)*A12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I7:I12)","v":0},null,null,15000,20.7,null,null,15000,20000]
[{"$f":"D5-A13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,20000,18.55,11.25,null,20000,25000]
[null,null,null,null,null,null,null,null,null,null,null,25000,16.899999999999999,10.199999999999999,null,25000,30000]
[null,null,null,null,null,null,null,null,null,null,null,30000,15.75,9.4600000000000009,null,30000,40000]
[{"$f":"LEFT(OFFSET(A17,-16,0),1)& RIGHT(OFFSET(A17,-16,0),LEN(OFFSET(A17,-16,0))-1) +1","v":"C2"},{"$f":"D25+F20","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,40000,14.1,8.4,null,40000,50000]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts",null,null,null,50000,12.9,7.62,null,50000,75000]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator",null,null,null,null,null,75000,11,6.38,null,75000,100000]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I29","v":0},null,null,null,null,null,100000,9.85,5.63,null,100000,150000]
["Bottom of Range",{"$f":"IF(F19=\"Elevator\",_xlfn.XLOOKUP(D21,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D21,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F19=\"Elevator\",VLOOKUP(F25,$L$11:$N$32,2,TRUE),VLOOKUP(F25,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment",null,null,null,150000,8.43,4.74,null,150000,200000]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $",null,null,200000,7.49,4.17,null,200000,250000]
["Top or Range",{"$f":"VLOOKUP(B21,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F19=\"Elevator\",VLOOKUP(B23,$L$11:$N$32,2,TRUE),VLOOKUP(B23,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H23,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,250000,6.89,3.8,null,250000,300000]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H24,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,300000,6.4,3.49,null,300000,400000]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F19=\"Elevator\",\n_xlfn.IFS(F25<=$L$11,$M$11,F25>=$L$26,$M$26,F25<$L$26,A30),\n_xlfn.IFS(F25<=$L$14,$N$14,F25>=$L$26,$N$26,F25<$L$26,A30))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F23/F24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H25,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,400000,5.72,3.1,null,400000,500000]
[{"$f":"B23-B21","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F20=0,\"\",D25+F20)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H26,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,500000,5.18,2.83,null,500000,750000]
[{"$f":"D21-D23","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H27,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,750000,null,null,null,750000,1000000]
[{"$f":"A27/A26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H28,$K$37,$O$37,$K$38,$O$38,$K$39,D25*$O$39,$K$40,D25*$O$40,$K$41,D25*$O$41,$K$42,D25*$O$42,\"\")","v":""},null,null,1000000,null,null,null,1000000,2000000]
[{"$f":"(F25-B21)*A28","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I23:I28)","v":0},null,null,2000000,null,null,null,2000000,"Over 2,000,000"]
[{"$f":"D21-A29","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Over 2,000,000",null,null,null,"Over 2,000,000"]
[]
[]
[{"$f":"LEFT(OFFSET(A33,-16,0),1)& RIGHT(OFFSET(A33,-16,0),LEN(OFFSET(A33,-16,0))-1) +1","v":"C3"},{"$f":"D41+F36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Notes & Adjustments "]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts",null,null,"M&S Commercial Section 17 pg 50",null,null,null,"2023-05-01"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I45","v":0},null,null,null,null,"Type #","Adjust Desc",null,null,"Adjustment ","M&S Deduct Range",null,"PVD Recommend"]
["Bottom of Range",{"$f":"IF(F35=\"Elevator\",_xlfn.XLOOKUP(D37,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D37,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F35=\"Elevator\",VLOOKUP(F41,$L$11:$N$32,2,TRUE),VLOOKUP(F41,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment",null,null,1,"Lack Intersticing- deduct from $/bu",null,null,{"$f":"-R37","v":-0.86},0.75,0.97,{"$f":"AVERAGE(P37:Q37)","v":0.86}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $",null,2,"Concrete Jump Form- deduct from $/bu",null,null,{"$f":"-R38","v":-0.73},0.59,0.87,{"$f":"AVERAGE(P38:Q38)","v":0.73}]
["Top or Range",{"$f":"VLOOKUP(B37,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F35=\"Elevator\",VLOOKUP(B39,$L$11:$N$32,2,TRUE),VLOOKUP(B39,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H39,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""},null,3,"Single Concrete Silos- Annex costs, add % of $/bu",null,null,0.05]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H40,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""},null,4,"Concrete Staves- deduct % of $/bu",null,null,-0.3]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F35=\"Elevator\",\n_xlfn.IFS(F41<=$L$11,$M$11,F41>=$L$26,$M$26,F41<$L$26,A46),\n_xlfn.IFS(F41<=$L$14,$N$14,F41>=$L$26,$N$26,F41<$L$26,A46))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F39/F40","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H41,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""},null,5,"Commercial- terminal,dry,clean,blend,store-add % of $/bu",null,null,0.1]
[{"$f":"B39-B37","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F36=0,\"\",D41+F36)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H42,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""},null,6,"Industrial bulk applications- cement, coal, fiber glass…add % of $/bu",null,null,0.05]
[{"$f":"D37-D39","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H43,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""}]
[{"$f":"A43/A42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H44,$K$37,$O$37,$K$38,$O$38,$K$39,D41*$O$39,$K$40,D41*$O$40,$K$41,D41*$O$41,$K$42,D41*$O$42,\"\")","v":""}]
[{"$f":"(F41-B37)*A44","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I39:I44)","v":0}]
[{"$f":"D37-A45","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A49,-16,0),1)& RIGHT(OFFSET(A49,-16,0),LEN(OFFSET(A49,-16,0))-1) +1","v":"C4"},{"$f":"D57+F52","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Elevator"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I61","v":0}]
["Bottom of Range",{"$f":"IF(F51=\"Elevator\",_xlfn.XLOOKUP(D53,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D53,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F51=\"Elevator\",VLOOKUP(F57,$L$11:$N$32,2,TRUE),VLOOKUP(F57,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B53,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F51=\"Elevator\",VLOOKUP(B55,$L$11:$N$32,2,TRUE),VLOOKUP(B55,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H55,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H56,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F51=\"Elevator\",\n_xlfn.IFS(F57<=$L$11,$M$11,F57>=$L$26,$M$26,F57<$L$26,A62),\n_xlfn.IFS(F57<=$L$14,$N$14,F57>=$L$26,$N$26,F57<$L$26,A62))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F55/F56","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H57,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
[{"$f":"B55-B53","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F52=0,\"\",D57+F52)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H58,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
[{"$f":"D53-D55","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H59,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
[{"$f":"A59/A58","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H60,$K$37,$O$37,$K$38,$O$38,$K$39,D57*$O$39,$K$40,D57*$O$40,$K$41,D57*$O$41,$K$42,D57*$O$42,\"\")","v":""}]
[{"$f":"(F57-B53)*A60","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I55:I60)","v":0}]
[{"$f":"D53-A61","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A65,-16,0),1)& RIGHT(OFFSET(A65,-16,0),LEN(OFFSET(A65,-16,0))-1) +1","v":"C5"},{"$f":"D73+F68","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I77","v":0}]
["Bottom of Range",{"$f":"IF(F67=\"Elevator\",_xlfn.XLOOKUP(D69,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D69,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F67=\"Elevator\",VLOOKUP(F73,$L$11:$N$32,2,TRUE),VLOOKUP(F73,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B69,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F67=\"Elevator\",VLOOKUP(B71,$L$11:$N$32,2,TRUE),VLOOKUP(B71,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H71,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H72,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F67=\"Elevator\",\n_xlfn.IFS(F73<=$L$11,$M$11,F73>=$L$26,$M$26,F73<$L$26,A78),\n_xlfn.IFS(F73<=$L$14,$N$14,F73>=$L$26,$N$26,F73<$L$26,A78))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F71/F72","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H73,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
[{"$f":"B71-B69","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F68=0,\"\",D73+F68)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H74,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
[{"$f":"D69-D71","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H75,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
[{"$f":"A75/A74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H76,$K$37,$O$37,$K$38,$O$38,$K$39,D73*$O$39,$K$40,D73*$O$40,$K$41,D73*$O$41,$K$42,D73*$O$42,\"\")","v":""}]
[{"$f":"(F73-B69)*A76","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I71:I76)","v":0}]
[{"$f":"D69-A77","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A81,-16,0),1)& RIGHT(OFFSET(A81,-16,0),LEN(OFFSET(A81,-16,0))-1) +1","v":"C6"},{"$f":"D89+F84","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I93","v":0}]
["Bottom of Range",{"$f":"IF(F83=\"Elevator\",_xlfn.XLOOKUP(D85,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D85,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F83=\"Elevator\",VLOOKUP(F89,$L$11:$N$32,2,TRUE),VLOOKUP(F89,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B85,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F83=\"Elevator\",VLOOKUP(B87,$L$11:$N$32,2,TRUE),VLOOKUP(B87,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H87,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H88,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F83=\"Elevator\",\n_xlfn.IFS(F89<=$L$11,$M$11,F89>=$L$26,$M$26,F89<$L$26,A94),\n_xlfn.IFS(F89<=$L$14,$N$14,F89>=$L$26,$N$26,F89<$L$26,A94))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F87/F88","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H89,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
[{"$f":"B87-B85","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F84=0,\"\",D89+F84)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H90,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
[{"$f":"D85-D87","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H91,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
[{"$f":"A91/A90","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H92,$K$37,$O$37,$K$38,$O$38,$K$39,D89*$O$39,$K$40,D89*$O$40,$K$41,D89*$O$41,$K$42,D89*$O$42,\"\")","v":""}]
[{"$f":"(F89-B85)*A92","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I87:I92)","v":0}]
[{"$f":"D85-A93","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A97,-16,0),1)& RIGHT(OFFSET(A97,-16,0),LEN(OFFSET(A97,-16,0))-1) +1","v":"C7"},{"$f":"D105+F100","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I109","v":0}]
["Bottom of Range",{"$f":"IF(F99=\"Elevator\",_xlfn.XLOOKUP(D101,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D101,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F99=\"Elevator\",VLOOKUP(F105,$L$11:$N$32,2,TRUE),VLOOKUP(F105,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B101,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F99=\"Elevator\",VLOOKUP(B103,$L$11:$N$32,2,TRUE),VLOOKUP(B103,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H103,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H104,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F99=\"Elevator\",\n_xlfn.IFS(F105<=$L$11,$M$11,F105>=$L$26,$M$26,F105<$L$26,A110),\n_xlfn.IFS(F105<=$L$14,$N$14,F105>=$L$26,$N$26,F105<$L$26,A110))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F103/F104","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H105,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
[{"$f":"B103-B101","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F100=0,\"\",D105+F100)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H106,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
[{"$f":"D101-D103","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H107,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
[{"$f":"A107/A106","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H108,$K$37,$O$37,$K$38,$O$38,$K$39,D105*$O$39,$K$40,D105*$O$40,$K$41,D105*$O$41,$K$42,D105*$O$42,\"\")","v":""}]
[{"$f":"(F105-B101)*A108","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I103:I108)","v":0}]
[{"$f":"D101-A109","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A113,-16,0),1)& RIGHT(OFFSET(A113,-16,0),LEN(OFFSET(A113,-16,0))-1) +1","v":"C8"},{"$f":"D121+F116","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Wood Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type-Elevator/Annex","Annex"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",{"$f":"I125","v":0}]
["Bottom of Range",{"$f":"IF(F115=\"Elevator\",_xlfn.XLOOKUP(D117,$M$11:$M$32,$L$11:$L$32,\"\",0,1),_xlfn.XLOOKUP(D117,$N$11:$N$32,$L$11:$L$32,\"\",0,1))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F115=\"Elevator\",VLOOKUP(F121,$L$11:$N$32,2,TRUE),VLOOKUP(F121,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Per Bu Adjustment"]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(B117,$P$11:$Q$30,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F115=\"Elevator\",VLOOKUP(B119,$L$11:$N$32,2,TRUE),VLOOKUP(B119,$L$11:$N$32,3,TRUE))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H119,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
[" RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H120,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
["RATE CALCS","Wood $/Bu",null,{"$f":"IF(F115=\"Elevator\",\n_xlfn.IFS(F121<=$L$11,$M$11,F121>=$L$26,$M$26,F121<$L$26,A126),\n_xlfn.IFS(F121<=$L$14,$N$14,F121>=$L$26,$N$26,F121<$L$26,A126))","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F119/F120","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H121,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
[{"$f":"B119-B117","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F116=0,\"\",D121+F116)","v":""},null,null,null,null,{"$f":"_xlfn.SWITCH(H122,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
[{"$f":"D117-D119","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H123,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
[{"$f":"A123/A122","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H124,$K$37,$O$37,$K$38,$O$38,$K$39,D121*$O$39,$K$40,D121*$O$40,$K$41,D121*$O$41,$K$42,D121*$O$42,\"\")","v":""}]
[{"$f":"(F121-B117)*A124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Total",{"$f":"SUM(I119:I124)","v":0}]
[{"$f":"D117-A125","v":{"$error":"#DIV/0!"}}]

{"sheet":"Corrugated Steel Interpolation ","index":7,"n_rows":174,"n_cols":30,"rows_kept":174,"cut":false,"hidden":false,"merged":[[144,7,144,8],[160,7,160,8],[0,7,0,8],[16,7,16,8],[32,7,32,8],[48,7,48,8],[64,7,64,8],[80,7,80,8],[96,7,96,8],[112,7,112,8],[128,7,128,8],[65,7,68,8],[81,7,84,8],[97,7,100,8],[0,11,0,21],[1,11,1,21],[152,1,152,2],[153,1,153,2],[135,0,135,3],[136,1,136,2],[137,1,137,2],[145,0,145,3],[138,1,141,5],[145,4,145,5],[113,7,116,8],[129,7,132,8],[145,7,148,8],[130,0,130,3],[122,1,125,5],[17,7,20,8],[6,17,6,21],[4,17,4,21],[9,1,9,2],[8,11,11,11],[4,11,4,15],[6,11,6,15],[146,0,146,3],[151,0,151,3],[129,0,129,3],[129,4,129,5],[23,0,23,3],[66,0,66,3],[71,0,71,3],[98,0,98,3],[121,1,121,2],[24,1,24,2],[25,1,25,2],[42,1,45,5],[58,1,61,5],[74,1,77,5],[90,1,93,5],[65,0,65,3],[65,4,65,5],[103,0,103,3],[81,4,81,5],[82,0,82,3],[119,0,119,3],[120,1,120,2],[104,1,104,2],[105,1,105,2],[106,1,109,5],[113,4,113,5],[16,17,23,17],[8,17,15,17],[47,17,50,17],[43,17,46,17],[38,17,42,17],[32,17,37,17],[24,17,31,17],[33,0,33,3],[26,1,29,5],[33,7,36,8],[49,7,52,8],[49,0,49,3],[49,4,49,5],[20,11,27,11],[10,1,13,5],[17,0,17,3],[17,4,17,5],[88,1,88,2],[89,1,89,2],[97,0,97,3],[97,4,97,5],[114,0,114,3],[73,1,73,2],[113,0,113,3],[87,0,87,3],[81,0,81,3],[72,1,72,2],[1,7,4,8],[28,11,35,11],[36,11,43,11],[44,11,50,11],[50,0,50,3],[55,0,55,3],[56,1,56,2],[57,1,57,2],[34,0,34,3],[39,0,39,3],[40,1,40,2],[41,1,41,2],[33,4,33,5],[18,0,18,3],[1,0,1,3],[1,4,1,5],[7,0,7,3],[8,1,8,2],[2,0,2,3],[12,11,19,11],[168,1,168,2],[169,1,169,2],[170,1,173,5],[161,0,161,3],[161,4,161,5],[161,7,164,8],[162,0,162,3],[167,0,167,3],[154,1,157,5]]}
["D1",{"$f":"D9+F5","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,"Bin diameter, height (to eave), & bushel capacity are required to determine $/Bu rate. Rate established using actual bushel capacity from cost worksheet"]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,"Bushels calculated in adjustment box ONLY used If actual bushel capacity is unknown & not entered on cost worksheet. Template will calculate $/Bu rate based on diameter/height estimated bushels"]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I6","v":0},null,null,null,null,null,"Standard bin includes door & manhole. Costs are without drying & include slab floor. Max bushel capacity includes volume of cone"]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I7","v":0}]
["Bottom of Range",{"$f":"VLOOKUP(F10,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F3),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F10,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F3),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,"Grain Elevator/Annex",null,null,null,null,null,"Grain Elevator/Annex"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,"M&S Commercial Section 17 pg 54",null,null,null,"2023-05-01",null,"M&S Commercial Section 17 pg 54",null,null,null,"2023-05-01"]
["Top or Range",{"$f":"IF(B5=1,\"\",_xlfn.XLOOKUP(B5,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B5=1,\"\",_xlfn.XLOOKUP(B7,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,"Corrugated Steel",null,null,null,null,null,"Corrugated Steel"]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I8*F9,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I7=\"\",\"\",(I6/2)^2*3.1416*0.8036*I7)","v":""},null,null,"Bin Diameter","Eave Height","Max Bu Capacity","Price ","Price / Bush",null,"Bin Diameter","Eave Height","Max Bu Capacity","Price ","Price / Bush"]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B5,B7,D7,1,D5,A14)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,"15'",7,1257,7890,{"$f":"O9/N9","v":6.2768496420047732},null,"36'",15,15297,39100,{"$f":"U9/T9","v":2.5560567431522521}]
[{"$f":"B7-B5","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F5=0,\"\",D9+F5)","v":""},"Bu Capacity per Unit",{"$f":"IF(F9=0,\"\",F8/F9)","v":""},null,null,null,null,null,null,11,1792,10130,5.6529017857142856,null,null,18,18473,44000,2.381854598603367]
[{"$f":"D5-D7","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,15,2329,12080,5.1867754401030481,null,null,22,21648,50600,2.3373983739837398,null,null,"Bin Diameter","Eave Height","Bushel Capacity","Next Bushel","Price ","Price / Bush"]
[{"$f":"A11/A10","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,18,2864,13760,{"$f":"O12/N12","v":4.8044692737430168},null,null,26,24823,56400,{"$f":"U12/T12","v":2.272086371510293},null,null,15,1,1,1257,6.28,{"$f":"AC12/AA12","v":6.28}]
[{"$f":"(F10-B5)*A12","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"18'",11,2647,11360,4.2916509255761239,null,null,33,31174,63150,2.0257265670109708,null,null,15,7,1257,1792,7890,6.2768496420047732]
[{"$f":"D5-A13","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,15,3422,13910,4.0648743424897722,null,null,40,37524,70050,1.8668052446434282,null,null,15,11,1792,2329,10130,5.6529017857142856]
[null,null,null,null,null,null,null,null,null,null,null,null,18,4189,15660,3.7383623776557653,null,null,48,43875,79250,1.8062678062678064,null,null,15,15,2329,2864,12080,5.1867754401030481]
[null,null,null,null,null,null,null,null,null,null,null,null,22,4973,18140,3.6476975668610496,null,null,59,53400,93200,1.7453183520599251,null,null,15,18,2864,2864,13760,{"$f":"AC16/AA16","v":4.8044692737430168}]
[{"$f":"LEFT(OFFSET(A17,-16,0),1)& RIGHT(OFFSET(A17,-16,0),LEN(OFFSET(A17,-16,0))-1) +1","v":"D2"},{"$f":"D25+F21","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,26,5748,20330,3.5368823938761307,null,"42'",15,21416,50400,2.3533806499813226,null,null,18,1,1,2647,null,4.2916509255761239]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,33,7299,25100,3.4388272366077546,null,null,18,25738,58300,2.2651332659880334,null,null,18,11,2647,3422,11360,{"$f":"AC18/AA18","v":4.2916509255761239}]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I22","v":0},null,null,null,null,null,null,40,8849,29620,3.3472708780653182,null,null,22,30060,65050,2.1640053226879572,null,null,18,15,3422,4189,13910,4.0648743424897722]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I23","v":0},null,null,null,null,null,null,48,10400,33730,3.2432692307692306,null,null,26,34382,70300,2.0446745390029668,null,null,18,18,4189,4973,15660,3.7383623776557653]
["Bottom of Range",{"$f":"VLOOKUP(F26,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F19),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F26,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F19),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,"21'",11,3693,12930,3.5012185215272136,null,null,33,43026,82150,1.9093106493747967,null,null,18,22,4973,5748,18140,3.6476975668610496]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,15,4753,16090,3.3852303808121187,null,null,40,51670,95500,1.8482678536868589,null,null,18,26,5748,7299,20330,3.5368823938761307]
["Top or Range",{"$f":"IF(B21=1,\"\",_xlfn.XLOOKUP(B21,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B21=1,\"\",_xlfn.XLOOKUP(B23,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,18,5813,19160,3.2960605539308445,null,null,48,60314,110300,1.8287628079716152,null,null,18,33,7299,8849,25100,3.4388272366077546]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I24*F25,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I23=\"\",\"\",(I22/2)^2*3.1416*0.8036*I23)","v":""},null,null,null,22,6874,22290,3.2426534768693629,null,null,59,73279,130000,1.7740416763329194,null,null,18,40,8849,10400,29620,3.3472708780653182]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B21,B23,D23,1,D21,A30)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,26,7934,24790,3.1245273506428033,null,"48'",15,26749,57650,2.1552207559161092,null,null,18,48,10400,10400,33730,3.2432692307692306]
[{"$f":"B23-B21","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F21=0,\"\",D25+F21)","v":""},"Bu Capacity per Unit",{"$f":"IF(F25=0,\"\",F24/F25)","v":""},null,null,null,null,null,null,33,10055,30570,3.0402784684236699,null,null,18,34394,71150,2.0686747688550327,null,null,21,1,1,3693,3.5012185215272136,3.5012185215272136]
[{"$f":"D21-D23","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,40,12175,34300,2.817248459958932,null,null,22,40039,80950,2.0217787657034392,null,null,21,11,3693,4753,12930,{"$f":"AC27/AA27","v":3.5012185215272136}]
[{"$f":"A27/A26","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,48,14296,37775,2.6423475097929492,null,null,26,45684,90700,1.9853778128009807,null,null,21,15,4753,5813,16090,3.3852303808121187]
[{"$f":"(F26-B21)*A28","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"24'",11,4949,15890,3.2107496463932108,null,null,33,56974,109450,1.9210517077965388,null,null,21,18,5813,6874,19160,3.2960605539308445]
[{"$f":"D21-A29","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,15,6344,19000,2.9949558638083227,null,null,40,68264,128300,1.8794679479667173,null,null,21,22,6874,7934,22290,3.2426534768693629]
[null,null,null,null,null,null,null,null,null,null,null,null,18,7739,23300,3.0107248998578626,null,null,48,79554,148300,1.8641425949669408,null,null,21,26,7934,10055,24790,3.1245273506428033]
[null,null,null,null,null,null,null,null,null,null,null,null,22,9134,26650,2.9176702430479526,null,null,59,96488,174100,1.804369455269049,null,null,21,33,10055,12175,30570,3.0402784684236699]
[{"$f":"LEFT(OFFSET(A33,-16,0),1)& RIGHT(OFFSET(A33,-16,0),LEN(OFFSET(A33,-16,0))-1) +1","v":"D3"},{"$f":"D41+F37","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,26,10528,30075,2.8566679331306992,null,"60'",15,56170,111000,1.9761438490297312,null,null,21,40,12175,14296,34300,2.817248459958932]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,33,13318,35425,2.6599339240126145,null,null,26,73810,140200,1.8994716163121528,null,null,21,48,14296,14296,37775,2.6423475097929492]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I38","v":0},null,null,null,null,null,null,40,16107,39525,2.4539020301732166,null,null,40,109092,197900,1.8140651926814064,null,null,24,1,1,4949,3.2107496463932108,3.2107496463932108]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I39","v":0},null,null,null,null,null,null,48,18897,42525,2.2503571995554852,null,null,48,126732,228200,1.8006501909541395,null,null,24,11,4949,6344,15890,{"$f":"AC36/AA36","v":3.2107496463932108}]
["Bottom of Range",{"$f":"VLOOKUP(F42,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F35),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F42,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F35),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,"27'",11,6409,19025,2.9684818224371976,null,null,59,152870,270600,1.7701314842676785,null,null,24,15,6344,7739,19000,2.9949558638083227]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,15,8182,23050,2.8171596186751406,null,null,64,165563,290200,1.752807088540314,null,null,24,18,7739,9134,23300,3.0107248998578626]
["Top or Range",{"$f":"IF(B37=1,\"\",_xlfn.XLOOKUP(B37,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B37=1,\"\",_xlfn.XLOOKUP(B39,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,18,9955,27050,2.7172275238573582,null,"75'",32,147000,270900,1.8428571428571427,null,null,24,22,9134,10528,26650,2.9176702430479526]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I40*F41,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I39=\"\",\"\",(I38/2)^2*3.1416*0.8036*I39)","v":""},null,null,null,22,11728,30675,2.6155354706684855,null,null,40,176000,318200,1.8079545454545454,null,null,24,26,10528,13318,30075,2.8566679331306992]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B37,B39,D39,1,D37,A46)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,26,13500,34475,2.5537037037037038,null,null,48,206000,367700,1.7849514563106796,null,null,24,33,13318,16107,35425,2.6599339240126145]
[{"$f":"B39-B37","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F37=0,\"\",D41+F37)","v":""},"Bu Capacity per Unit",{"$f":"IF(F41=0,\"\",F40/F41)","v":""},null,null,null,null,null,null,33,17046,42300,2.4815205913410772,null,null,59,246000,430900,1.7516260162601627,null,null,24,40,16107,18897,39525,2.4539020301732166]
[{"$f":"D37-D39","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,40,20591,45850,2.2267009858676121,null,null,64,266000,457500,1.7199248120300752,null,null,24,48,18897,18897,42525,2.2503571995554852]
[{"$f":"A43/A42","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,48,24137,49025,2.0311140572564943,null,"90'",32,221000,395300,1.7886877828054299,null,null,27,1,1,6409,2.9684818224371976,2.9684818224371976]
[{"$f":"(F42-B37)*A44","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"30'",15,10278,27650,2.6902121035220858,null,null,40,263000,462400,1.7581749049429658,null,null,27,11,6409,8182,19025,{"$f":"AC45/AA45","v":2.9684818224371976}]
[{"$f":"D37-A45","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,18,12473,32225,2.5835805339533393,null,null,48,305000,531400,1.7422950819672132,null,null,27,15,8182,9955,23050,2.8171596186751406]
[null,null,null,null,null,null,null,null,null,null,null,null,22,14668,36700,2.5020452686119445,null,null,59,358223,620600,1.7324404072323665,null,null,27,18,9955,11728,27050,2.7172275238573582]
[null,null,null,null,null,null,null,null,null,null,null,null,26,16863,40725,2.4150507027219357,null,"105'",32,306180,548300,1.7907766673198773,null,null,27,22,11728,13500,30675,2.6155354706684855]
[{"$f":"LEFT(OFFSET(A49,-16,0),1)& RIGHT(OFFSET(A49,-16,0),LEN(OFFSET(A49,-16,0))-1) +1","v":"D4"},{"$f":"D57+F53","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,33,21252,48250,2.2703745529832484,null,null,40,363558,641600,1.7647803101568389,null,null,27,26,13500,17046,34475,2.5537037037037038]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,40,25624,53225,2.0771542304089916,null,null,48,420936,737750,1.7526417317596974,null,null,27,33,17046,20591,42300,2.4815205913410772]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I54","v":0},null,null,null,null,null,null,48,30031,57200,1.9046984782391529,null,null,59,500000,870000,1.74,null,null,27,40,20591,24137,45850,2.2267009858676121]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,48,24137,24137,49025,2.0311140572564943]
["Bottom of Range",{"$f":"VLOOKUP(F58,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F51),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F58,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F51),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1,1,10278,27650,2.6902121035220858]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,15,10278,12473,27650,{"$f":"AC54/AA54","v":2.6902121035220858}]
["Top or Range",{"$f":"IF(B53=1,\"\",_xlfn.XLOOKUP(B53,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B53=1,\"\",_xlfn.XLOOKUP(B55,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,18,12473,14668,32225,2.5835805339533393]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I56*F57,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I55=\"\",\"\",(I54/2)^2*3.1416*0.8036*I55)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,22,14668,16863,36700,2.5020452686119445]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B53,B55,D55,1,D53,A62)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,26,16863,21252,40725,2.4150507027219357]
[{"$f":"B55-B53","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F53=0,\"\",D57+F53)","v":""},"Bu Capacity per Unit",{"$f":"IF(F57=0,\"\",F56/F57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,33,21252,25624,48250,2.2703745529832484]
[{"$f":"D53-D55","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,40,25624,30031,53225,2.0771542304089916]
[{"$f":"A59/A58","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,48,30031,30031,57200,1.9046984782391529]
[{"$f":"(F58-B53)*A60","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1,1,15297,39100,2.5560567431522521]
[{"$f":"D53-A61","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,15,15297,18473,39100,{"$f":"AC62/AA62","v":2.5560567431522521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,18,18473,21648,44000,2.381854598603367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,22,21648,24823,50600,2.3373983739837398]
[{"$f":"LEFT(OFFSET(A65,-16,0),1)& RIGHT(OFFSET(A65,-16,0),LEN(OFFSET(A65,-16,0))-1) +1","v":"D5"},{"$f":"D73+F69","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,26,24823,31174,56400,2.272086371510293]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,33,31174,37524,63150,2.0257265670109708]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,40,37524,43875,70050,1.8668052446434282]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,48,43875,53400,79250,1.8062678062678064]
["Bottom of Range",{"$f":"VLOOKUP(F74,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F67),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F74,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F67),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,59,53400,53400,93200,1.7453183520599251]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1,1,21416,2.35,2.35]
["Top or Range",{"$f":"IF(B69=1,\"\",_xlfn.XLOOKUP(B69,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B69=1,\"\",_xlfn.XLOOKUP(B71,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,15,21416,25738,50400,{"$f":"AC71/AA71","v":2.3533806499813226}]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I72*F73,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I71=\"\",\"\",(I70/2)^2*3.1416*0.8036*I71)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,18,25738,30060,58300,2.2651332659880334]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B69,B71,D71,1,D69,A78)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,22,30060,34382,65050,2.1640053226879572]
[{"$f":"B71-B69","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F69=0,\"\",D73+F69)","v":""},"Bu Capacity per Unit",{"$f":"IF(F73=0,\"\",F72/F73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,26,34382,43026,70300,2.0446745390029668]
[{"$f":"D69-D71","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,33,43026,51670,82150,1.9093106493747967]
[{"$f":"A75/A74","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,40,51670,60314,95500,1.8482678536868589]
[{"$f":"(F74-B69)*A76","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,48,60314,73279,110300,1.8287628079716152]
[{"$f":"D69-A77","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,59,73279,73279,130000,1.7740416763329194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1,1,26749,2.1552207559161092,2.1552207559161092]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,15,26749,34394,57650,{"$f":"AC80/AA80","v":2.1552207559161092}]
[{"$f":"LEFT(OFFSET(A81,-16,0),1)& RIGHT(OFFSET(A81,-16,0),LEN(OFFSET(A81,-16,0))-1) +1","v":"D6"},{"$f":"D89+F85","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,18,34394,40039,71150,{"$f":"AC81/AA81","v":2.0686747688550327}]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,22,40039,45684,80950,{"$f":"AC82/AA82","v":2.0217787657034392}]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,26,45684,56974,90700,{"$f":"AC83/AA83","v":1.9853778128009807}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,33,56974,68264,109450,{"$f":"AC84/AA84","v":1.9210517077965388}]
["Bottom of Range",{"$f":"VLOOKUP(F90,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F83),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F90,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F83),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,40,68264,79554,128300,{"$f":"AC85/AA85","v":1.8794679479667173}]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,48,79554,96488,148300,1.8641425949669408]
["Top or Range",{"$f":"IF(B85=1,\"\",_xlfn.XLOOKUP(B85,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B85=1,\"\",_xlfn.XLOOKUP(B87,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,59,96488,96488,174100,1.804369455269049]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I88*F89,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I87=\"\",\"\",(I86/2)^2*3.1416*0.8036*I87)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1,1,56170,1.9761438490297312,1.9761438490297312]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B85,B87,D87,1,D85,A94)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,15,56170,73810,111000,{"$f":"AC89/AA89","v":1.9761438490297312}]
[{"$f":"B87-B85","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F85=0,\"\",D89+F85)","v":""},"Bu Capacity per Unit",{"$f":"IF(F89=0,\"\",F88/F89)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,26,73810,109092,140200,1.8994716163121528]
[{"$f":"D85-D87","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,40,109092,126732,197900,1.8140651926814064]
[{"$f":"A91/A90","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,48,126732,152870,228200,1.8006501909541395]
[{"$f":"(F90-B85)*A92","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,59,152870,165563,270600,1.7701314842676785]
[{"$f":"D85-A93","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,64,165563,165563,290200,1.752807088540314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,1,1,147000,1.8428571428571427,1.8428571428571427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,32,147000,176000,270900,{"$f":"AC96/AA96","v":1.8428571428571427}]
[{"$f":"LEFT(OFFSET(A97,-16,0),1)& RIGHT(OFFSET(A97,-16,0),LEN(OFFSET(A97,-16,0))-1) +1","v":"D7"},{"$f":"D105+F101","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,40,176000,206000,318200,{"$f":"AC97/AA97","v":1.8079545454545454}]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,48,206000,246000,367700,{"$f":"AC98/AA98","v":1.7849514563106796}]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,59,246000,266000,430900,{"$f":"AC99/AA99","v":1.7516260162601627}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,64,266000,266000,457500,{"$f":"AC100/AA100","v":1.7199248120300752}]
["Bottom of Range",{"$f":"VLOOKUP(F106,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F99),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F106,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F99),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,1,1,221000,1.7886877828054299,1.7886877828054299]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,32,221000,263000,395300,{"$f":"AC102/AA102","v":1.7886877828054299}]
["Top or Range",{"$f":"IF(B101=1,\"\",_xlfn.XLOOKUP(B101,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B101=1,\"\",_xlfn.XLOOKUP(B103,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,40,263000,305000,462400,{"$f":"AC103/AA103","v":1.7581749049429658}]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I104*F105,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I103=\"\",\"\",(I102/2)^2*3.1416*0.8036*I103)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,48,305000,358223,531400,{"$f":"AC104/AA104","v":1.7422950819672132}]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B101,B103,D103,1,D101,A110)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,59,358223,358223,620600,{"$f":"AC105/AA105","v":1.7324404072323665}]
[{"$f":"B103-B101","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F101=0,\"\",D105+F101)","v":""},"Bu Capacity per Unit",{"$f":"IF(F105=0,\"\",F104/F105)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,1,1,306180,1.7907766673198773,1.7907766673198773]
[{"$f":"D101-D103","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,32,306180,363558,548300,{"$f":"AC107/AA107","v":1.7907766673198773}]
[{"$f":"A107/A106","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,40,363558,420936,641600,{"$f":"AC108/AA108","v":1.7647803101568389}]
[{"$f":"(F106-B101)*A108","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,48,420936,500000,737750,{"$f":"AC109/AA109","v":1.7526417317596974}]
[{"$f":"D101-A109","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,59,500000,500000,870000,{"$f":"AC110/AA110","v":1.74}]
[]
[]
[{"$f":"LEFT(OFFSET(A113,-16,0),1)& RIGHT(OFFSET(A113,-16,0),LEN(OFFSET(A113,-16,0))-1) +1","v":"D8"},{"$f":"D121+F117","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED"]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate"]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I118","v":0}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I119","v":0}]
["Bottom of Range",{"$f":"VLOOKUP(F122,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F115),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F122,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F115),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter"]
["Top or Range",{"$f":"IF(B117=1,\"\",_xlfn.XLOOKUP(B117,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B117=1,\"\",_xlfn.XLOOKUP(B119,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height"]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I120*F121,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I119=\"\",\"\",(I118/2)^2*3.1416*0.8036*I119)","v":""}]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B117,B119,D119,1,D117,A126)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
[{"$f":"B119-B117","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F117=0,\"\",D121+F117)","v":""},"Bu Capacity per Unit",{"$f":"IF(F121=0,\"\",F120/F121)","v":""}]
[{"$f":"D117-D119","v":{"$error":"#VALUE!"}},"Notes:"]
[{"$f":"A123/A122","v":{"$error":"#VALUE!"}}]
[{"$f":"(F122-B117)*A124","v":{"$error":"#VALUE!"}}]
[{"$f":"D117-A125","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A129,-16,0),1)& RIGHT(OFFSET(A129,-16,0),LEN(OFFSET(A129,-16,0))-1) +1","v":"D9"},{"$f":"D137+F133","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED"]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate"]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I134","v":0}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I135","v":0}]
["Bottom of Range",{"$f":"VLOOKUP(F138,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F131),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F138,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F131),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter"]
["Top or Range",{"$f":"IF(B133=1,\"\",_xlfn.XLOOKUP(B133,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B133=1,\"\",_xlfn.XLOOKUP(B135,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height"]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I136*F137,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I135=\"\",\"\",(I134/2)^2*3.1416*0.8036*I135)","v":""}]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B133,B135,D135,1,D133,A142)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
[{"$f":"B135-B133","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F133=0,\"\",D137+F133)","v":""},"Bu Capacity per Unit",{"$f":"IF(F137=0,\"\",F136/F137)","v":""}]
[{"$f":"D133-D135","v":{"$error":"#VALUE!"}},"Notes:"]
[{"$f":"A139/A138","v":{"$error":"#VALUE!"}}]
[{"$f":"(F138-B133)*A140","v":{"$error":"#VALUE!"}}]
[{"$f":"D133-A141","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A145,-16,0),1)& RIGHT(OFFSET(A145,-16,0),LEN(OFFSET(A145,-16,0))-1) +1","v":"D10"},{"$f":"D153+F149","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED"]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate"]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I150","v":0}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I151","v":0}]
["Bottom of Range",{"$f":"VLOOKUP(F154,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F147),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F154,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F147),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter"]
["Top or Range",{"$f":"IF(B149=1,\"\",_xlfn.XLOOKUP(B149,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B149=1,\"\",_xlfn.XLOOKUP(B151,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height"]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I152*F153,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I151=\"\",\"\",(I150/2)^2*3.1416*0.8036*I151)","v":""}]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B149,B151,D151,1,D149,A158)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
[{"$f":"B151-B149","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F149=0,\"\",D153+F149)","v":""},"Bu Capacity per Unit",{"$f":"IF(F153=0,\"\",F152/F153)","v":""}]
[{"$f":"D149-D151","v":{"$error":"#VALUE!"}},"Notes:"]
[{"$f":"A155/A154","v":{"$error":"#VALUE!"}}]
[{"$f":"(F154-B149)*A156","v":{"$error":"#VALUE!"}}]
[{"$f":"D149-A157","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A161,-16,0),1)& RIGHT(OFFSET(A161,-16,0),LEN(OFFSET(A161,-16,0))-1) +1","v":"D11"},{"$f":"D169+F165","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED"]
["Interpolation Model for Corrugated Steel Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate"]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I166","v":0}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I167","v":0}]
["Bottom of Range",{"$f":"VLOOKUP(F170,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F163),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(F170,_xlfn._xlws.FILTER($AA$12:$AD$110,$Y$12:$Y$110=F163),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter"]
["Top or Range",{"$f":"IF(B165=1,\"\",_xlfn.XLOOKUP(B165,$AA$12:$AA$110,$AB$12:$AB$110,,0))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(B165=1,\"\",_xlfn.XLOOKUP(B167,$AA$12:$AA$110,$AD$12:$AD$110))","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height"]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I168*F169,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I167=\"\",\"\",(I166/2)^2*3.1416*0.8036*I167)","v":""}]
["Rate Calcs","Corregated Steel $/Bu",null,{"$f":"_xlfn.SWITCH(B165,B167,D167,1,D165,A174)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
[{"$f":"B167-B165","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F165=0,\"\",D169+F165)","v":""},"Bu Capacity per Unit",{"$f":"IF(F169=0,\"\",F168/F169)","v":""}]
[{"$f":"D165-D167","v":{"$error":"#VALUE!"}},"Notes:"]
[{"$f":"A171/A170","v":{"$error":"#VALUE!"}}]
[{"$f":"(F170-B165)*A172","v":{"$error":"#VALUE!"}}]
[{"$f":"D165-A173","v":{"$error":"#VALUE!"}}]

{"sheet":"Bolted Steel Interpolation ","index":8,"n_rows":126,"n_cols":16,"rows_kept":126,"cut":false,"hidden":false,"merged":[[119,0,119,3],[98,0,98,3],[104,1,104,2],[105,1,105,2],[113,0,113,3],[106,1,109,5],[1,0,1,3],[1,4,1,5],[8,1,8,2],[9,1,9,2],[18,0,18,3],[2,0,2,3],[7,14,7,15],[7,0,7,3],[81,0,81,3],[81,4,81,5],[82,0,82,3],[72,1,72,2],[73,1,73,2],[25,1,25,2],[23,0,23,3],[33,0,33,3],[33,4,33,5],[34,0,34,3],[40,1,40,2],[41,1,41,2],[39,0,39,3],[71,0,71,3],[3,11,3,12],[88,1,88,2],[89,1,89,2],[97,0,97,3],[97,4,97,5],[5,11,5,12],[66,0,66,3],[65,0,65,3],[65,4,65,5],[50,0,50,3],[49,0,49,3],[49,4,49,5],[56,1,56,2],[57,1,57,2],[90,1,93,5],[122,1,125,5],[10,1,13,5],[26,1,29,5],[42,1,45,5],[58,1,61,5],[74,1,77,5],[114,0,114,3],[55,0,55,3],[17,0,17,3],[17,4,17,5],[24,1,24,2],[120,1,120,2],[121,1,121,2],[87,0,87,3],[113,4,113,5],[103,0,103,3]]}
["E1",{"$f":"D9+F3","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,null,null,null,"Grain Elevator/Annex"]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D5,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F8,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,null,null,null,"M&S Commercial Section 17 pg 51","2023-05-23"]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,null,null,null,"Steel Tanks"]
["Top or Range",{"$f":"VLOOKUP(B5,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B7,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,"Bushel Capacity ","Heavy Bolted Steel "]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F6/F7","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"(Per tank)","(Cost per bushel)",null,"DO NOT REMOVE FORMULAS"]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F8<$L$9,$M$9,F8>=$L$22,$M$22,F8<$L$22,A14)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,15000,4.2,null,null,15000]
[{"$f":"B7-B5","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F3=0,\"\",D9+F3)","v":""},null,null,null,null,null,null,null,20000,4.0199999999999996,null,15000,20000]
[{"$f":"D5-D7","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,null,null,null,25000,3.87,null,20000,25000]
[{"$f":"A11/A10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,30000,3.74,null,25000,30000]
[{"$f":"(F8-B5)*A12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,35000,3.67,null,30000,35000]
[{"$f":"D5-A13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,40000,3.59,null,35000,40000]
[null,null,null,null,null,null,null,null,null,null,null,50000,3.46,null,40000,50000]
[null,null,null,null,null,null,null,null,null,null,null,60000,3.35,null,50000,60000]
[{"$f":"LEFT(OFFSET(A17,-16,0),1)& RIGHT(OFFSET(A17,-16,0),LEN(OFFSET(A17,-16,0))-1) +1","v":"E2"},{"$f":"D25+F19","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,80000,3.19,null,60000,80000]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,null,null,null,null,100000,3.08,null,80000,100000]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment",null,null,null,null,null,null,125000,2.97,null,100000,125000]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,null,null,null,150000,2.88,null,125000,150000]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D21,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F24,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,null,null,null,175000,2.83,null,150000,175000]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,null,null,null,200000,2.74,null,175000,200000]
["Top or Range",{"$f":"VLOOKUP(B21,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B23,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,200000,200000]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F22/F23","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F24<$L$9,$M$9,F24>=$L$22,$M$22,F24<$L$22,A30)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B23-B21","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F19=0,\"\",D25+F19)","v":""}]
[{"$f":"D21-D23","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A27/A26","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F24-B21)*A28","v":{"$error":"#DIV/0!"}}]
[{"$f":"D21-A29","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A33,-16,0),1)& RIGHT(OFFSET(A33,-16,0),LEN(OFFSET(A33,-16,0))-1) +1","v":"E3"},{"$f":"D41+F35","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D37,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F40,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B37,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B39,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F38/F39","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F40<$L$9,$M$9,F40>=$L$22,$M$22,F40<$L$22,A46)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B39-B37","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F35=0,\"\",D41+F35)","v":""}]
[{"$f":"D37-D39","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A43/A42","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F40-B37)*A44","v":{"$error":"#DIV/0!"}}]
[{"$f":"D37-A45","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A49,-16,0),1)& RIGHT(OFFSET(A49,-16,0),LEN(OFFSET(A49,-16,0))-1) +1","v":"E4"},{"$f":"D57+F51","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D53,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F56,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B53,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B55,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F54/F55","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F56<$L$9,$M$9,F56>=$L$22,$M$22,F56<$L$22,A62)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B55-B53","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F51=0,\"\",D57+F51)","v":""}]
[{"$f":"D53-D55","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A59/A58","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F56-B53)*A60","v":{"$error":"#DIV/0!"}}]
[{"$f":"D53-A61","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A65,-16,0),1)& RIGHT(OFFSET(A65,-16,0),LEN(OFFSET(A65,-16,0))-1) +1","v":"E5"},{"$f":"D73+F67","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D69,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F72,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B69,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B71,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F70/F71","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F72<$L$9,$M$9,F72>=$L$22,$M$22,F72<$L$22,A78)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B71-B69","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F67=0,\"\",D73+F67)","v":""}]
[{"$f":"D69-D71","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A75/A74","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F72-B69)*A76","v":{"$error":"#DIV/0!"}}]
[{"$f":"D69-A77","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A81,-16,0),1)& RIGHT(OFFSET(A81,-16,0),LEN(OFFSET(A81,-16,0))-1) +1","v":"E6"},{"$f":"D89+F83","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D85,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F88,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B85,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B87,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F86/F87","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F88<$L$9,$M$9,F88>=$L$22,$M$22,F88<$L$22,A94)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B87-B85","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F83=0,\"\",D89+F83)","v":""}]
[{"$f":"D85-D87","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A91/A90","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F88-B85)*A92","v":{"$error":"#DIV/0!"}}]
[{"$f":"D85-A93","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A97,-16,0),1)& RIGHT(OFFSET(A97,-16,0),LEN(OFFSET(A97,-16,0))-1) +1","v":"E7"},{"$f":"D105+F99","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D101,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F104,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B101,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B103,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F102/F103","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F104<$L$9,$M$9,F104>=$L$22,$M$22,F104<$L$22,A110)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B103-B101","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F99=0,\"\",D105+F99)","v":""}]
[{"$f":"D101-D103","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A107/A106","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F104-B101)*A108","v":{"$error":"#DIV/0!"}}]
[{"$f":"D101-A109","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A113,-16,0),1)& RIGHT(OFFSET(A113,-16,0),LEN(OFFSET(A113,-16,0))-1) +1","v":"E8"},{"$f":"D121+F115","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Bolted Steel Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(D117,$M$7:$M$22,$L$7:$L$22,\"\",0,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(F120,$L$7:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B117,$O$9:$P$23,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"VLOOKUP(B119,$L$9:$M$22,2,TRUE)","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F118/F119","v":{"$error":"#DIV/0!"}}]
["RATE CALCS","Bolted Steel $/Bu",null,{"$f":"_xlfn.IFS(F120<$L$9,$M$9,F120>=$L$22,$M$22,F120<$L$22,A126)","v":{"$error":"#DIV/0!"}}]
[{"$f":"B119-B117","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F115=0,\"\",D121+F115)","v":""}]
[{"$f":"D117-D119","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A123/A122","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F120-B117)*A124","v":{"$error":"#DIV/0!"}}]
[{"$f":"D117-A125","v":{"$error":"#DIV/0!"}}]

{"sheet":"Flat Storage Interpolation","index":9,"n_rows":145,"n_cols":19,"rows_kept":145,"cut":false,"hidden":false,"merged":[[36,0,36,3],[53,0,53,3],[59,1,59,2],[29,1,32,5],[0,12,1,18],[26,0,26,3],[42,0,42,3],[58,0,58,3],[52,0,52,3],[27,1,27,2],[36,4,36,5],[37,0,37,3],[2,12,2,15],[5,17,5,18],[3,12,3,14],[4,12,6,12],[4,13,5,15],[20,0,20,3],[20,4,20,5],[21,0,21,3],[12,1,12,2],[4,0,4,3],[4,4,4,5],[5,0,5,3],[11,1,11,2],[10,0,10,3],[13,1,16,5],[28,1,28,2],[133,0,133,3],[139,1,139,2],[116,0,116,3],[116,4,116,5],[117,0,117,3],[100,0,100,3],[100,4,100,5],[101,0,101,3],[107,1,107,2],[108,1,108,2],[106,0,106,3],[91,1,91,2],[43,1,43,2],[44,1,44,2],[52,4,52,5],[45,1,48,5],[61,1,64,5],[75,1,75,2],[76,1,76,2],[84,0,84,3],[84,4,84,5],[60,1,60,2],[68,0,68,3],[68,4,68,5],[77,1,80,5],[74,0,74,3],[69,0,69,3],[125,1,128,5],[122,0,122,3],[141,1,144,5],[140,1,140,2],[123,1,123,2],[124,1,124,2],[132,0,132,3],[132,4,132,5],[138,0,138,3],[85,0,85,3],[90,0,90,3],[92,1,92,2],[93,1,96,5],[109,1,112,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Costs are for horizontal or flat storage WITHOUT attached loading and/or unloading System"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grain Elevator/Annex"]
["F1",{"$f":"D12+F7","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"MS Commercial Section 17 Pg 51",null,null,"2023-05-23"]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,null,null,null,null,null,"Total Bushel Capacity","Cost Per Bushel"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Wood",null,null,null,null,null,null,null,null,null,null,null,"DO NOT REMOVE FORMULAS"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment",null,null,null,null,null,null,null,null,"Wood","Steel","Concrete",null,null,50000]
["Bottom of Range",{"$f":"IF(F6=\"Wood\",_xlfn.XLOOKUP(D8,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F6=\"Steel\",_xlfn.XLOOKUP(D8,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D8,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F6=\"Wood\",VLOOKUP(F12,$M$8:$P$19,2,TRUE),IF(F6=\"Steel\",VLOOKUP(F12,$M$8:$P$19,3,TRUE),VLOOKUP(F12,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A4,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,null,null,null,null,50000,2.66,2.92,3.57,null,50000,75000]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A4,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,null,null,null,null,75000,2.5,2.79,3.36,null,75000,100000]
["Top or Range",{"$f":"VLOOKUP(B8,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F6=\"Wood\",VLOOKUP(B10,$M$8:$P$19,2,TRUE),IF(F6=\"Steel\",VLOOKUP(B10,$M$8:$P$19,3,TRUE),VLOOKUP(B10,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A4,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,null,null,null,null,100000,2.35,2.66,3.23,null,100000,150000]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A4,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,150000,2.2400000000000002,2.5299999999999998,3.05,null,150000,200000]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F6,$N$7,_xlfn.IFS(F12<$M$8,$N$8,F12>=$M$19,$N$19,F12<$M$19,A17),\n           $O$7,_xlfn.IFS(F12<$M$8,$O$8,F12>=$M$19,$O$19,F12<$M$19,A17),\n           $P$7,_xlfn.IFS(F12<$M$8,$P$8,F12>=$M$19,$P$19,F12<$M$19,A17),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F10/F11","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,200000,2.11,2.4,2.92,null,200000,250000]
[{"$f":"B10-B8","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F7=0,\"\",D12+F7)","v":""},null,null,null,null,null,null,null,null,250000,2.06,2.35,2.84,null,250000,300000]
[{"$f":"D8-D10","v":{"$error":"#DIV/0!"}},"Notes: ",null,null,null,null,null,null,null,null,null,null,300000,1.98,2.27,2.79,null,300000,400000]
[{"$f":"A14/A13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,400000,1.89,2.2200000000000002,2.66,null,400000,500000]
[{"$f":"(F12-B8)*A15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,500000,1.83,2.12,2.61,null,500000,750000]
[{"$f":"D8-A16","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,750000,1.72,2.0099999999999998,2.4700000000000002,null,750000,1000000]
[null,null,null,null,null,null,null,null,null,null,null,null,1000000,1.63,1.95,2.34,null,1000000,2000000]
[null,null,null,null,null,null,null,null,null,null,null,null,2000000,1.49,1.76,2.12,null,2000000]
[{"$f":"LEFT(OFFSET(A20,-16,0),1)& RIGHT(OFFSET(A20,-16,0),LEN(OFFSET(A20,-16,0))-1) +1","v":"F2"},{"$f":"D28+F23","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Wood"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F22=\"Wood\",_xlfn.XLOOKUP(D24,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F22=\"Steel\",_xlfn.XLOOKUP(D24,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D24,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F22=\"Wood\",VLOOKUP(F28,$M$8:$P$19,2,TRUE),IF(F22=\"Steel\",VLOOKUP(F28,$M$8:$P$19,3,TRUE),VLOOKUP(F28,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A20,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A20,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B24,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F22=\"Wood\",VLOOKUP(B26,$M$8:$P$19,2,TRUE),IF(F22=\"Steel\",VLOOKUP(B26,$M$8:$P$19,3,TRUE),VLOOKUP(B26,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A20,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A20,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F22,$N$7,_xlfn.IFS(F28<$M$8,$N$8,F28>=$M$19,$N$19,F28<$M$19,A33),\n           $O$7,_xlfn.IFS(F28<$M$8,$O$8,F28>=$M$19,$O$19,F28<$M$19,A33),\n           $P$7,_xlfn.IFS(F28<$M$8,$P$8,F28>=$M$19,$P$19,F28<$M$19,A33),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F26/F27","v":{"$error":"#DIV/0!"}}]
[{"$f":"B26-B24","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F23=0,\"\",D28+F23)","v":""}]
[{"$f":"D24-D26","v":{"$error":"#DIV/0!"}},"Notes: "]
[{"$f":"A30/A29","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F28-B24)*A31","v":{"$error":"#DIV/0!"}}]
[{"$f":"D24-A32","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A36,-16,0),1)& RIGHT(OFFSET(A36,-16,0),LEN(OFFSET(A36,-16,0))-1) +1","v":"F3"},{"$f":"D44+F39","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Wood"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F38=\"Wood\",_xlfn.XLOOKUP(D40,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F38=\"Steel\",_xlfn.XLOOKUP(D40,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D40,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F38=\"Wood\",VLOOKUP(F44,$M$8:$P$19,2,TRUE),IF(F38=\"Steel\",VLOOKUP(F44,$M$8:$P$19,3,TRUE),VLOOKUP(F44,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A36,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A36,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B40,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F38=\"Wood\",VLOOKUP(B42,$M$8:$P$19,2,TRUE),IF(F38=\"Steel\",VLOOKUP(B42,$M$8:$P$19,3,TRUE),VLOOKUP(B42,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A36,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A36,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F38,$N$7,_xlfn.IFS(F44<$M$8,$N$8,F44>=$M$19,$N$19,F44<$M$19,A49),\n           $O$7,_xlfn.IFS(F44<$M$8,$O$8,F44>=$M$19,$O$19,F44<$M$19,A49),\n           $P$7,_xlfn.IFS(F44<$M$8,$P$8,F44>=$M$19,$P$19,F44<$M$19,A49),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F42/F43","v":{"$error":"#DIV/0!"}}]
[{"$f":"B42-B40","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F39=0,\"\",D44+F39)","v":""}]
[{"$f":"D40-D42","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A46/A45","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F44-B40)*A47","v":{"$error":"#DIV/0!"}}]
[{"$f":"D40-A48","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A52,-16,0),1)& RIGHT(OFFSET(A52,-16,0),LEN(OFFSET(A52,-16,0))-1) +1","v":"F4"},{"$f":"D60+F55","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Steel"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F54=\"Wood\",_xlfn.XLOOKUP(D56,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F54=\"Steel\",_xlfn.XLOOKUP(D56,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D56,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F54=\"Wood\",VLOOKUP(F60,$M$8:$P$19,2,TRUE),IF(F54=\"Steel\",VLOOKUP(F60,$M$8:$P$19,3,TRUE),VLOOKUP(F60,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A52,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A52,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B56,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F54=\"Wood\",VLOOKUP(B58,$M$8:$P$19,2,TRUE),IF(F54=\"Steel\",VLOOKUP(B58,$M$8:$P$19,3,TRUE),VLOOKUP(B58,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A52,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A52,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F54,$N$7,_xlfn.IFS(F60<$M$8,$N$8,F60>=$M$19,$N$19,F60<$M$19,A65),\n           $O$7,_xlfn.IFS(F60<$M$8,$O$8,F60>=$M$19,$O$19,F60<$M$19,A65),\n           $P$7,_xlfn.IFS(F60<$M$8,$P$8,F60>=$M$19,$P$19,F60<$M$19,A65),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F58/F59","v":{"$error":"#DIV/0!"}}]
[{"$f":"B58-B56","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F55=0,\"\",D60+F55)","v":""}]
[{"$f":"D56-D58","v":{"$error":"#DIV/0!"}},"Notes: "]
[{"$f":"A62/A61","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F60-B56)*A63","v":{"$error":"#DIV/0!"}}]
[{"$f":"D56-A64","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A68,-16,0),1)& RIGHT(OFFSET(A68,-16,0),LEN(OFFSET(A68,-16,0))-1) +1","v":"F5"},{"$f":"D76+F71","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Steel"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F70=\"Wood\",_xlfn.XLOOKUP(D72,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F70=\"Steel\",_xlfn.XLOOKUP(D72,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D72,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F70=\"Wood\",VLOOKUP(F76,$M$8:$P$19,2,TRUE),IF(F70=\"Steel\",VLOOKUP(F76,$M$8:$P$19,3,TRUE),VLOOKUP(F76,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A68,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A68,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B72,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F70=\"Wood\",VLOOKUP(B74,$M$8:$P$19,2,TRUE),IF(F70=\"Steel\",VLOOKUP(B74,$M$8:$P$19,3,TRUE),VLOOKUP(B74,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A68,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A68,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F70,$N$7,_xlfn.IFS(F76<$M$8,$N$8,F76>=$M$19,$N$19,F76<$M$19,A81),\n           $O$7,_xlfn.IFS(F76<$M$8,$O$8,F76>=$M$19,$O$19,F76<$M$19,A81),\n           $P$7,_xlfn.IFS(F76<$M$8,$P$8,F76>=$M$19,$P$19,F76<$M$19,A81),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F74/F75","v":{"$error":"#DIV/0!"}}]
[{"$f":"B74-B72","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F71=0,\"\",D76+F71)","v":""}]
[{"$f":"D72-D74","v":{"$error":"#DIV/0!"}},"Notes: "]
[{"$f":"A78/A77","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F76-B72)*A79","v":{"$error":"#DIV/0!"}}]
[{"$f":"D72-A80","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A84,-16,0),1)& RIGHT(OFFSET(A84,-16,0),LEN(OFFSET(A84,-16,0))-1) +1","v":"F6"},{"$f":"D92+F87","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Steel"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F86=\"Wood\",_xlfn.XLOOKUP(D88,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F86=\"Steel\",_xlfn.XLOOKUP(D88,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D88,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F86=\"Wood\",VLOOKUP(F92,$M$8:$P$19,2,TRUE),IF(F86=\"Steel\",VLOOKUP(F92,$M$8:$P$19,3,TRUE),VLOOKUP(F92,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A84,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A84,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B88,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F86=\"Wood\",VLOOKUP(B90,$M$8:$P$19,2,TRUE),IF(F86=\"Steel\",VLOOKUP(B90,$M$8:$P$19,3,TRUE),VLOOKUP(B90,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A84,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A84,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F86,$N$7,_xlfn.IFS(F92<$M$8,$N$8,F92>=$M$19,$N$19,F92<$M$19,A97),\n           $O$7,_xlfn.IFS(F92<$M$8,$O$8,F92>=$M$19,$O$19,F92<$M$19,A97),\n           $P$7,_xlfn.IFS(F92<$M$8,$P$8,F92>=$M$19,$P$19,F92<$M$19,A97),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F90/F91","v":{"$error":"#DIV/0!"}}]
[{"$f":"B90-B88","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F87=0,\"\",D92+F87)","v":""}]
[{"$f":"D88-D90","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A94/A93","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F92-B88)*A95","v":{"$error":"#DIV/0!"}}]
[{"$f":"D88-A96","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A100,-16,0),1)& RIGHT(OFFSET(A100,-16,0),LEN(OFFSET(A100,-16,0))-1) +1","v":"F7"},{"$f":"D108+F103","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Concrete"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F102=\"Wood\",_xlfn.XLOOKUP(D104,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F102=\"Steel\",_xlfn.XLOOKUP(D104,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D104,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F102=\"Wood\",VLOOKUP(F108,$M$8:$P$19,2,TRUE),IF(F102=\"Steel\",VLOOKUP(F108,$M$8:$P$19,3,TRUE),VLOOKUP(F108,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A100,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A100,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B104,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F102=\"Wood\",VLOOKUP(B106,$M$8:$P$19,2,TRUE),IF(F102=\"Steel\",VLOOKUP(B106,$M$8:$P$19,3,TRUE),VLOOKUP(B106,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A100,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A100,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F102,$N$7,_xlfn.IFS(F108<$M$8,$N$8,F108>=$M$19,$N$19,F108<$M$19,A113),\n           $O$7,_xlfn.IFS(F108<$M$8,$O$8,F108>=$M$19,$O$19,F108<$M$19,A113),\n           $P$7,_xlfn.IFS(F108<$M$8,$P$8,F108>=$M$19,$P$19,F108<$M$19,A113),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F106/F107","v":{"$error":"#DIV/0!"}}]
[{"$f":"B106-B104","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F103=0,\"\",D108+F103)","v":""}]
[{"$f":"D104-D106","v":{"$error":"#DIV/0!"}},"Notes: "]
[{"$f":"A110/A109","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F108-B104)*A111","v":{"$error":"#DIV/0!"}}]
[{"$f":"D104-A112","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A116,-16,0),1)& RIGHT(OFFSET(A116,-16,0),LEN(OFFSET(A116,-16,0))-1) +1","v":"F8"},{"$f":"D124+F119","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Concrete"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F118=\"Wood\",_xlfn.XLOOKUP(D120,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F118=\"Steel\",_xlfn.XLOOKUP(D120,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D120,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F118=\"Wood\",VLOOKUP(F124,$M$8:$P$19,2,TRUE),IF(F118=\"Steel\",VLOOKUP(F124,$M$8:$P$19,3,TRUE),VLOOKUP(F124,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A116,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A116,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B120,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F118=\"Wood\",VLOOKUP(B122,$M$8:$P$19,2,TRUE),IF(F118=\"Steel\",VLOOKUP(B122,$M$8:$P$19,3,TRUE),VLOOKUP(B122,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A116,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A116,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F118,$N$7,_xlfn.IFS(F124<$M$8,$N$8,F124>=$M$19,$N$19,F124<$M$19,A129),\n           $O$7,_xlfn.IFS(F124<$M$8,$O$8,F124>=$M$19,$O$19,F124<$M$19,A129),\n           $P$7,_xlfn.IFS(F124<$M$8,$P$8,F124>=$M$19,$P$19,F124<$M$19,A129),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F122/F123","v":{"$error":"#DIV/0!"}}]
[{"$f":"B122-B120","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F119=0,\"\",D124+F119)","v":""}]
[{"$f":"D120-D122","v":{"$error":"#DIV/0!"}},"Notes: "]
[{"$f":"A126/A125","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F124-B120)*A127","v":{"$error":"#DIV/0!"}}]
[{"$f":"D120-A128","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A132,-16,0),1)& RIGHT(OFFSET(A132,-16,0),LEN(OFFSET(A132,-16,0))-1) +1","v":"F9"},{"$f":"D140+F135","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Flat Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Structure","Concrete"]
[null,"Bushel",null,"Cost/Bu","$/Bu Adjustment"]
["Bottom of Range",{"$f":"IF(F134=\"Wood\",_xlfn.XLOOKUP(D136,$N$8:$N$19,$M$8:$M$19,\"\",0,1),IF(F134=\"Steel\",_xlfn.XLOOKUP(D136,$O$8:$O$19,$M$8:$M$19,\"\",0,1),_xlfn.XLOOKUP(D136,$P$8:$P$19,$M$8:$M$19,\"\",0,1)))","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F134=\"Wood\",VLOOKUP(F140,$M$8:$P$19,2,TRUE),IF(F134=\"Steel\",VLOOKUP(F140,$M$8:$P$19,3,TRUE),VLOOKUP(F140,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A132,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0}]
[null,null,null,null,"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A132,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0}]
["Top or Range",{"$f":"VLOOKUP(B136,$R$7:$S$19,2,FALSE)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F134=\"Wood\",VLOOKUP(B138,$M$8:$P$19,2,TRUE),IF(F134=\"Steel\",VLOOKUP(B138,$M$8:$P$19,3,TRUE),VLOOKUP(B138,$M$8:$P$19,4,TRUE)))","v":{"$error":"#DIV/0!"}},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A132,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0}]
["RATE for Cost Worksheet per Structure",null,null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A132,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
["RATE CALCS","Flat Storage $/Bu",null,{"$f":"_xlfn.SWITCH(F134,$N$7,_xlfn.IFS(F140<$M$8,$N$8,F140>=$M$19,$N$19,F140<$M$19,A145),\n           $O$7,_xlfn.IFS(F140<$M$8,$O$8,F140>=$M$19,$O$19,F140<$M$19,A145),\n           $P$7,_xlfn.IFS(F140<$M$8,$P$8,F140>=$M$19,$P$19,F140<$M$19,A145),\"\")","v":{"$error":"#DIV/0!"}},"Bu Capacity per Unit",{"$f":"F138/F139","v":{"$error":"#DIV/0!"}}]
[{"$f":"B138-B136","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F135=0,\"\",D140+F135)","v":""}]
[{"$f":"D136-D138","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A142/A141","v":{"$error":"#DIV/0!"}}]
[{"$f":"(F140-B136)*A143","v":{"$error":"#DIV/0!"}}]
[{"$f":"D136-A144","v":{"$error":"#DIV/0!"}}]

{"sheet":"Misc-Hopper-Bulk Bins-Tanks","index":10,"n_rows":193,"n_cols":54,"rows_kept":193,"cut":false,"hidden":false,"merged":[[0,7,0,8],[16,7,16,8],[32,7,32,8],[48,7,48,8],[34,16,34,17],[15,11,18,11],[19,11,25,11],[26,11,30,11],[81,0,81,3],[81,4,81,5],[69,11,69,14],[70,11,70,13],[71,11,71,13],[41,1,41,2],[65,4,65,5],[66,0,66,3],[1,0,1,3],[1,4,1,5],[2,0,2,3],[0,16,0,19],[8,16,18,16],[2,16,2,19],[22,16,22,17],[20,16,20,17],[82,0,82,3],[33,19,33,22],[34,20,34,22],[72,11,72,13],[73,11,73,13],[74,11,74,13],[75,11,75,13],[25,1,25,2],[67,21,67,23],[69,21,69,23],[70,22,70,23],[67,16,67,19],[69,16,69,19],[70,17,70,19],[81,16,81,21],[82,16,82,21],[59,16,59,17],[34,0,34,3],[39,0,39,3],[40,1,40,2],[71,0,71,3],[49,0,49,3],[49,4,49,5],[67,11,67,14],[32,19,32,23],[7,0,7,3],[8,1,8,2],[32,16,32,17],[10,11,14,11],[4,11,4,15],[1,11,1,15],[2,11,2,15],[119,0,119,3],[113,0,113,3],[115,17,115,19],[118,17,118,19],[105,1,105,2],[106,1,109,3],[103,0,103,3],[104,1,104,2],[33,0,33,3],[33,4,33,5],[6,11,6,14],[17,0,17,3],[17,4,17,5],[8,11,8,14],[18,0,18,3],[6,16,7,16],[23,0,23,3],[24,1,24,2],[9,1,9,2],[186,1,189,5],[1,7,4,8],[17,7,20,8],[49,7,52,8],[33,7,36,8],[130,0,130,3],[135,0,135,3],[136,1,136,2],[120,1,120,2],[10,1,13,5],[26,1,29,5],[42,1,45,5],[58,1,61,5],[74,1,77,5],[152,1,152,2],[153,1,153,2],[177,0,177,3],[177,4,177,5],[145,7,147,8],[178,0,178,3],[129,0,129,3],[121,1,121,2],[154,1,157,5],[183,0,183,3],[184,1,184,2],[185,1,185,2],[177,7,179,8],[180,7,180,8],[137,1,137,2],[145,0,145,3],[145,4,145,5],[146,0,146,3],[151,0,151,3],[161,0,161,3],[161,4,161,5],[161,7,163,8],[162,0,162,3],[164,7,164,8],[167,0,167,3],[168,1,168,2],[169,1,169,2],[170,1,173,5],[138,1,141,3],[36,24,36,25],[187,7,187,8],[103,19,103,20],[128,19,128,20],[119,17,119,19],[112,16,112,20],[114,16,114,19],[96,16,96,17],[96,18,96,19],[121,17,121,19],[122,17,122,19],[100,16,100,18],[102,16,102,18],[38,20,38,22],[95,16,95,17],[95,18,95,19],[97,16,97,17],[97,18,97,19],[148,7,148,8],[87,23,87,24],[73,1,73,2],[65,0,65,3],[57,1,57,2],[50,0,50,3],[55,0,55,3],[56,1,56,2],[129,7,131,8],[132,7,132,8],[72,1,72,2],[113,7,115,8],[116,7,116,8],[122,1,125,3],[97,7,99,8],[100,7,100,8],[87,0,87,3],[88,1,88,2],[89,1,89,2],[90,1,93,5],[97,0,97,3],[97,4,97,5],[98,0,98,3],[113,4,113,5],[114,0,114,3],[129,4,129,5],[35,20,35,22],[36,20,36,22],[37,20,37,22],[116,17,116,19],[117,17,117,19],[126,15,126,18],[127,15,127,17],[46,11,46,12],[44,11,44,12],[83,17,83,21],[84,17,84,21],[120,17,120,19],[123,17,123,19],[45,16,45,17],[47,16,47,17],[57,16,57,17],[85,17,85,21],[86,17,86,21],[87,17,87,21],[88,17,88,21],[89,17,89,21],[92,16,92,19],[94,16,94,17],[94,18,94,19]]}
["G1",{"$f":"D9+F5","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,null,null,null,null,"Grain Elevator/Annex",null,null,null,null,null,null,null,"Steel Hopper",null,null,null,null,null,null,"Fiberglass Hopper",null,null,null,null,null,null,null,"Scales",null,", Truck, R.R., Hopper",null,null,null,null,"Type","Width","Next W","Cost/LF",null,null,"Ground Adjustments 6"]
["Interpolation Model for Steel Hopper Bottom Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,"Hopper Bin costs include roof, manhole & ladder, steel structural supports & concrete footings",null,null,null,null,"MS Commercial Section 17 Pg 55",null,null,"2023-05-23",null,null,null,null,"Bin Diameter","Eave Height","Bushel Capacity","Next Bu Ca","Price ","$/Bu",null,"Bin Diameter","Eave Height","Bushel Capacity","Next Bu Ca","Price ","$/Bu",null,null,"Type","Capacity","Next Cap","Cost","Cost/Cap",null,"A",{"$f":"$AT$2","v":"A"},1,20,498,null,null,8,{"$f":"S96","v":110}]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I6","v":0},null,null,null,null,null,"Steel tank costs DO NOT include any loading system or other features",null,null,null,null,"Fiberglass Hopper Bottom Feed Bins",null,null,null,null,null,null,null,6,1,1,120,2600,21.666666666666668,null,6,1,1,104,2600,25,null,null,"Platform",1,1000,null,2.35,null,"B",{"$f":"$AT$2","v":"A"},20,30,498,null,null,12,{"$f":"S97","v":160}]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I7","v":0},null,null,null,null,null,"Truck & track scale costs include reinforced concrete pit & platform with steel scale mechanism",null,null,null,null,"Bin Diameter","Eave Height","Bushel Capacity","Price ",null,null,null,null,6,10,120,240,2600,{"$f":"AC4/AA4","v":21.666666666666668},null,6,11,104,104,2600,{"$f":"AJ4/AH4","v":25},null,null,"Platform",1000,2000,2350,{"$f":"AQ4/AO4","v":2.35},null,"C","A",30,40,560,null,null,16,214]
["Bottom of Range",{"$f":"VLOOKUP(F10,_xlfn._xlws.FILTER($AA$3:$AC$27,$Y$3:$Y$27=F3),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B5,_xlfn._xlws.FILTER($AA$3:$AD$27,$Y$3:$Y$27=F3),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,"Railroad spurs costs include rails, ties, ballast, spikes and alignment",null,null,null,null,"6'",11,104,2600,null,null,null,null,6,16,240,360,3675,{"$f":"AC5/AA5","v":15.3125},null,7,1,1,183,3550,19.398907103825138,null,null,"Platform",2000,4000,3825,{"$f":"AQ5/AO5","v":1.9125000000000001},null,"D","A",40,50,620]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,"7'",13,183,3550,null,null,null,null,6,21,360,480,4175,11.597222222222221,null,7,13,183,183,3550,19.398907103825138,null,null,"Platform",4000,6000,13900,3.4750000000000001,null,"E","A",50,60,660,null,null," y1 + (x - x1) ⨯ (y2 - y1) / (x2 - x1)"]
["Top or Range",{"$f":"VLOOKUP(F10,_xlfn._xlws.FILTER($AA$3:$AC$27,$Y$3:$Y$27=F3),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B7,_xlfn._xlws.FILTER($AA$3:$AD$27,$Y$3:$Y$27=F3),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,"Grain Elevator/Annex",null,null,null,null,"8'",16,321,5350,null,null,null,null,6,25,480,600,4700,9.7916666666666661,null,8,1,1,321,5350,16.666666666666668,null,null,"Platform",6000,10000,18500,3.0833333333333335,null,null,"A",60,80,685]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I8*F9,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Calc Bushels",{"$f":"IF(I7=\"\",\"\",(I6/2)^2*3.1416*0.8036*I7)","v":""},null,null,"MS Commercial Section 17 Pg 55",null,null,"2023-05-23",null,null,21,422,6400,null,null,null,null,6,28,600,600,5200,8.6666666666666661,null,8,16,321,422,5350,16.666666666666668,null,null,"Platform",10000,20000,26700,2.67,null,null,"A",80,100,760]
["Rate Calcs","Steel Hopper $/Bu",null,{"$f":"_xlfn.SWITCH(B5,B7,D7,1,D5,A14)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A1,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,"Steel Hopper Bottom Feed Bins",null,null,null,null,"10'",19,442,15600,null,null,null,null,7,1,1,157,3550,22.611464968152866,null,8,21,422,422,6400,15.165876777251185,null,null,"Platform",20000,20000,43200,2.16,null,null,"A",100,100,795]
[{"$f":"B7-B5","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F5=0,\"\",D9+F5)","v":""},"Bu Capacity per Unit",{"$f":"IF(F9=0,\"\",F8/F9)","v":""},null,null,null,null,null,"Bin Diameter","Eave Height","Bushel Capacity","Price ",null,null,21,563,17600,null,null,null,null,7,11,157,239,3550,22.611464968152866,null,10,1,1,442,15600,35.294117647058826,null,null,"Truck",1,20,null,2490,null,null,{"$f":"$AT$3","v":"B"},1,20,360]
[{"$f":"D5-D7","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,"6'",10,120,2600,null,null,23,683,19600,null,null,null,null,7,14,239,321,3825,16.00418410041841,null,10,19,442,563,15600,35.294117647058826,null,null,"Truck",20,30,49800,{"$f":"AQ11/AO11","v":2490},null,null,{"$f":"$AT$3","v":"B"},20,30,360]
[{"$f":"A11/A10","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,16,240,3675,null,null,25,804,21400,null,null,null,null,7,16,321,403,4125,12.850467289719626,null,10,21,563,683,17600,31.261101243339255,null,null,"Truck",30,40,58000,1933.3333333333333,null,null,"B",30,40,406]
[{"$f":"(F10-B5)*A12","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,21,360,4175,null,null,27,924,23700,null,null,null,null,7,19,403,403,4425,10.980148883374691,null,10,23,683,804,19600,28.696925329428989,null,null,"Truck",40,50,66500,1662.5,null,null,"B",40,50,443]
[{"$f":"D5-A13","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,25,480,4700,null,null,29,1045,26300,null,null,null,null,9,1,1,300,5350,17.833333333333332,null,10,25,804,924,21400,26.616915422885572,null,null,"Truck",50,60,75250,1505,null,null,"B",50,60,482]
[null,null,null,null,null,null,null,null,null,null,null,null,28,600,5200,null,null,31,1165,29200,null,null,null,null,9,14,300,458,5350,17.833333333333332,null,10,27,924,1045,23700,25.649350649350648,null,null,"Truck",60,70,85000,1416.6666666666667,null,null,"B",60,80,515]
[null,null,null,null,null,null,null,null,null,null,null,"7'",11,157,3550,null,null,33,1286,32300,null,null,null,null,9,17,458,594,6400,13.973799126637555,null,10,29,1045,1165,26300,25.167464114832537,null,null,"Truck",70,80,98000,1400,null,null,"B",80,100,560]
[{"$f":"LEFT(OFFSET(A17,-16,0),1)& RIGHT(OFFSET(A17,-16,0),LEN(OFFSET(A17,-16,0))-1) +1","v":"G2"},{"$f":"D25+F21","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,14,239,3825,null,null,35,1406,35400,null,null,null,null,9,20,594,730,6950,11.700336700336701,null,10,31,1165,1286,29200,25.064377682403432,null,null,"Truck",80,80,99500,1243.75,null,null,"B",100,100,610]
["Interpolation Model for Steel Hopper Bottom Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,16,321,4125,null,null,37,1527,38300,null,null,null,null,9,22,730,866,7400,10.136986301369863,null,10,33,1286,1406,32300,25.116640746500778,null,null,"R.R.",1,150,null,933.33333333333337,null,null,{"$f":"$AT$4","v":"C"},1,20,306]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I22","v":0},null,null,null,null,null,null,19,403,4425,null,null,39,1647,41000,null,null,null,null,9,25,866,1000,8050,9.2956120092378747,null,10,35,1406,1527,35400,25.177809388335703,null,null,"R.R.",150,175,140000,{"$f":"AQ19/AO19","v":933.33333333333337},null,null,{"$f":"$AT$4","v":"C"},20,30,306]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I23","v":0},null,null,null,null,null,"9'",14,300,5350,null,null,null,null,null,null,null,null,null,9,28,1000,1130,8500,8.5,null,10,37,1527,1647,38300,25.081859855926652,null,null,"R.R.",175,200,158000,902.85714285714289,null,null,"C",30,40,360]
["Bottom of Range",{"$f":"VLOOKUP(F26,_xlfn._xlws.FILTER($AA$3:$AC$27,$Y$3:$Y$27=F19),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B21,_xlfn._xlws.FILTER($AA$3:$AD$27,$Y$3:$Y$27=F19),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,17,458,6400,null,"Grain Elevator/Annex",null,null,null,null,null,null,null,9,31,1130,1130,8800,7.7876106194690262,null,10,39,1647,1647,41000,24.893746205221614,null,null,"R.R.",200,250,176000,880,null,null,"C",40,50,398]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,20,594,6950,null,"MS Commercial Section 17 Pg 55 May-23",null,null,null,null,null,null,null,12,1,1,870,12000,13.793103448275861,null,null,null,null,null,null,null,null,null,"R.R.",250,300,219000,876,null,null,"C",50,60,436]
["Top or Range",{"$f":"VLOOKUP(F26,_xlfn._xlws.FILTER($AA$3:$AC$27,$Y$3:$Y$27=F19),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B23,_xlfn._xlws.FILTER($AA$3:$AD$27,$Y$3:$Y$27=F19),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,22,730,7400,null,"Platform Scales",null,null,null,null,null,null,null,12,20,870,1345,12000,13.793103448275861,null,null,null,null,null,null,null,null,null,"R.R.",300,350,277000,923.33333333333337,null,null,"C",60,80,475]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I24*F25,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Bushels",{"$f":"IF(I23=\"\",\"\",(I22/2)^2*3.1416*0.8036*I23)","v":""},null,null,null,25,866,8050,null,"Capacity (Lbs.)","Price",null,null,null,null,null,null,12,25,1345,1825,13600,10.111524163568774,null,null,null,null,null,null,null,null,null,"R.R.",350,350,341000,974.28571428571433,null,null,"C",80,100,530]
["Rate Calcs","Steel Hopper $/Bu",null,{"$f":"_xlfn.SWITCH(B21,B23,D23,1,D21,A30)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A17,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,28,1000,8500,null,1000,2350,null,null,null,null,null,null,12,31,1825,2300,15500,8.493150684931507,null,null,null,null,null,null,null,null,null,"Hopper",1,25,null,1796,null,null,"C",100,100,575]
[{"$f":"B23-B21","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F21=0,\"\",D25+F21)","v":""},"Bu Capacity per Unit",{"$f":"IF(F25=0,\"\",F24/F25)","v":""},null,null,null,null,null,null,31,1130,8800,null,2000,3825,null,null,null,null,null,null,12,36,2300,2780,16700,7.2608695652173916,null,null,null,null,null,null,null,null,null,"Hopper",25,36,44900,{"$f":"AQ26/AO26","v":1796},null,null,{"$f":"$AT$5","v":"D"},1,20,482]
[{"$f":"D21-D23","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,"12'",20,870,12000,null,4000,13900,null,null,null,null,null,null,12,42,2780,2780,18200,6.5467625899280577,null,null,null,null,null,null,null,null,null,"Hopper",36,75,56500,{"$f":"AQ27/AO27","v":1569.4444444444443},null,null,{"$f":"$AT$5","v":"D"},20,30,482]
[{"$f":"A27/A26","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,25,1345,13600,null,6000,18500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hopper",75,100,98000,{"$f":"AQ28/AO28","v":1306.6666666666667},null,null,"D",30,40,575]
[{"$f":"(F26-B21)*A28","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,31,1825,15500,null,10000,26700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hopper",100,100,107000,{"$f":"AQ29/AO29","v":1070},null,null,"D",40,50,630]
[{"$f":"D21-A29","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,36,2300,16700,null,20000,43200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",50,60,745]
[null,null,null,null,null,null,null,null,null,null,null,null,42,2780,18200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",60,80,800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",80,100,915]
[{"$f":"LEFT(OFFSET(A33,-16,0),1)& RIGHT(OFFSET(A33,-16,0),LEN(OFFSET(A33,-16,0))-1) +1","v":"G3"},{"$f":"D41+F37","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,null,null,null,null,null,"Grain Elevator/Annex",null,null,"Notes & Adjustments: Scales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",100,100,1030]
["Interpolation Model for Fiberglass Hopper Bottom Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,null,null,null,null,null,"MS Commercial Section 17 Pg 55 May-23",null,null,"M&S Commercial Section 17 Pg 55",null,null,null,"2023-05-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$6","v":"E"},1,20,352]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I38","v":0},null,null,null,null,null,null,null,null,null,null,"Truck Scales",null,null,"Type #","Adjust Desc",null,null,"Adjustment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$6","v":"E"},20,30,352]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I39","v":0},null,null,null,null,null,null,null,null,null,null,"Capacity (Tons)","Price",null,1,"Deduct for wood platform",null,null,-0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",30,40,443]
["Bottom of Range",{"$f":"VLOOKUP(F42,_xlfn._xlws.FILTER($AH$3:$AJ$21,$AF$3:$AF$21=F35),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B37,_xlfn._xlws.FILTER($AH$3:$AK$21,$AF$3:$AF$21=F35),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,20,49800,null,2,"Add for steel plate over platform",null,null,0.05,"MS Range",null,"PVD Recommend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",40,50,530]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,null,null,null,null,null,30,58000,null,3,"Add for card printer",null,null,{"$f":"AA38","v":2810},2220,3400,{"$f":"AVERAGE(Y38:Z38)","v":2810},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",50,60,605]
["Top or Range",{"$f":"VLOOKUP(F42,_xlfn._xlws.FILTER($AH$3:$AJ$21,$AF$3:$AF$21=F35),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B39,_xlfn._xlws.FILTER($AH$3:$AK$21,$AF$3:$AF$21=F35),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,40,66500,null,4,"Add for remote-control electronic reader",null,null,{"$f":"AA39","v":12100},10300,13900,{"$f":"AVERAGE(Y39:Z39)","v":12100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",60,80,665]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I40*F41,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Bushels",{"$f":"IF(I39=\"\",\"\",(I38/2)^2*3.1416*0.8036*I39)","v":""},null,null,null,null,null,null,null,50,75250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",80,100,795]
["Rate Calcs","Hopper $/Bu",null,{"$f":"_xlfn.SWITCH(B37,B39,D39,1,D37,A46)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A33,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,60,85000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",100,100,910]
[{"$f":"B39-B37","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F37=0,\"\",D41+F37)","v":""},"Bu Capacity per Unit",{"$f":"IF(F41=0,\"\",F40/F41)","v":""},null,null,null,null,null,null,null,null,null,null,70,98000]
[{"$f":"D37-D39","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,99500]
[{"$f":"A43/A42","v":{"$error":"#VALUE!"}}]
[{"$f":"(F42-B37)*A44","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"Grain Elevator/Annex"]
[{"$f":"D37-A45","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,"MS Comm Sec17 Pg 55","2023-05-23",null,null,null,"Grain Elevator/Annex"]
[null,null,null,null,null,null,null,null,null,null,null,"Steel Tanks",null,null,null,null,"MS Commercial Section 17 Pg 55 May-23"]
[null,null,null,null,null,null,null,null,null,null,null,"Bushel Capacity","Price",null,null,null,"R.R. Scales"]
[{"$f":"LEFT(OFFSET(A49,-16,0),1)& RIGHT(OFFSET(A49,-16,0),LEN(OFFSET(A49,-16,0))-1) +1","v":"G4"},{"$f":"D57+F53","v":{"$error":"#VALUE!"}},null,null,null,null,null,"DIAMETER REQUIRED",null,null,null,500000,1034000,null,null,null,"Capacity (Tons)","Price"]
["Interpolation Model for Fiberglass Hopper Bottom Bins",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Diameter and Height to calculate $/Bu rate per Imp/Struct using actual bushels. If actual capacity unknown, calc bushel will override for rate",null,null,null,600000,1238000,null,null,null,150,140000]
["DO NOT REMOVE FORMULAS",null,null,null,"Diameter    (see blue box)",{"$f":"I54","v":0},null,null,null,null,null,700000,1440000,null,null,null,175,158000]
[null,"Bushel",null,"Cost/Bu","Height         (see blue box)",{"$f":"I55","v":0},null,null,null,null,null,800000,1644000,null,null,null,200,176000]
["Bottom of Range",{"$f":"VLOOKUP(F58,_xlfn._xlws.FILTER($AH$3:$AJ$21,$AF$3:$AF$21=F51),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B53,_xlfn._xlws.FILTER($AH$3:$AK$21,$AF$3:$AF$21=F51),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Bu Adjustment",null,null,null,null,null,null,900000,1846000,null,null,null,250,219000]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,1,1,1)","v":0},null,"Diameter",null,null,null,1000000,2047000,null,null,null,300,277000]
["Top or Range",{"$f":"VLOOKUP(F58,_xlfn._xlws.FILTER($AH$3:$AJ$21,$AF$3:$AF$21=F51),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B55,_xlfn._xlws.FILTER($AH$3:$AK$21,$AF$3:$AF$21=F51),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,"Height",null,null,null,null,null,null,null,null,350,341000]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"IF(OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1) = \"\",I56*F57,OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1))","v":{"$error":"#VALUE!"}},null,"Bushels",{"$f":"IF(I55=\"\",\"\",(I54/2)^2*3.1416*0.8036*I55)","v":""}]
["Rate Calcs","Hopper $/Bu",null,{"$f":"_xlfn.SWITCH(B53,B55,D55,1,D53,A62)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A49,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0}]
[{"$f":"B55-B53","v":{"$error":"#VALUE!"}},"Adjusted $/Bu",null,{"$f":"IF(F53=0,\"\",D57+F53)","v":""},"Bu Capacity per Unit",{"$f":"IF(F57=0,\"\",F56/F57)","v":""},null,null,null,null,null,null,null,null,null,null,"Grain Elevator/Annex"]
[{"$f":"D53-D55","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MS Commercial Section 17 Pg 55 May-23"]
[{"$f":"A59/A58","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hopper Scales"]
[{"$f":"(F58-B53)*A60","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity (Tons)","Price"]
[{"$f":"D53-A61","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,44900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,56500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,98000]
[{"$f":"LEFT(OFFSET(A65,-16,0),1)& RIGHT(OFFSET(A65,-16,0),LEN(OFFSET(A65,-16,0))-1) +1","v":"G5"},{"$f":"D73+F67","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,107000]
["Interpolation Model for Steel Tanks",null,null,null,"ENTER/VERIFY TO CALCULATE RATE"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,null,null,null,"Grain Elevator/Annex",null,null,null,null,"Grain Elevator/Annex",null,null,null,null,"Grain Elevator/Annex"]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(F72,$L$49:$L$54,$L$49:$L$54,,-1)","v":{"$error":"#DIV/0!"}},null,{"$f":"_xlfn.XLOOKUP(B69,$L$49:$L$54,$M$49:$M$54,,-1)/B69","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,null,null,null,"MS Commercial Section 17 Pg 56",null,null,"2023-05-23",null,"MS Commercial Section 17 Pg 56",null,null,"2023-05-23",null,"MS Commercial Section 17 Pg 56",null,"2023-05-23"]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,null,null,null,"Bunker and Trench Silo",null,null,null,null,"Bunker Silo",null,null,null,null,"Trench Silo"]
["Top or Range",{"$f":"_xlfn.XLOOKUP(F72,$L$49:$L$54,$L$49:$L$54,,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"_xlfn.XLOOKUP(B71,$L$49:$L$54,$M$49:$M$54,,-1)/B71","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A65,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,"Silo",null,null,"Type",null,null,"Type of Silo",null,null,null,null,"Type of Silo"]
[" RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F70/F71","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Bunker - Tilt-Up Concrete Panels & Precast Wall Supports, Sealed",null,null,"A",null,"Width (Feet)","A","B","C",null,"Width (Feet)","D","E"]
["RATE CALCS","Steel $/Bu",null,{"$f":"_xlfn.IFNA(IF(B69=B71,D69,A78),_xlfn.IFNA(D69,D71))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Bunker - Poles and Braces,Tilt-Up Concrete Panels, Concrete Floor",null,null,"B",null,"20'",498,360,306,null,"20'",482,352]
[{"$f":"B71-B69","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F67=0,\"\",D73+F67)","v":""},null,null,null,null,null,null,null,"Bunker - Cantilevered Poles, Plywood or T&G Walls, Concrete Floor",null,null,"C",null,"30'",560,406,360,null,"30'",575,443]
[{"$f":"D69-D71","v":{"$error":"#DIV/0!"}},"Notes:",null,null,null,null,null,null,null,null,null,"Trench - Concrete Wall Panels and Floor, Sealed",null,null,"D",null,"40'",620,443,398,null,"40'",630,530]
[{"$f":"A75/A74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Trench - Plywood or T&G Walls, Concrete Floor",null,null,"E",null,"50'",660,482,436,null,"50'",745,605]
[{"$f":"(F72-B69)*A76","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60'",685,515,475,null,"60'",800,665]
[{"$f":"D69-A77","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"80'",760,560,530,null,"80'",915,795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100'",795,610,575,null,"100'",1030,910]
[]
[{"$f":"LEFT(OFFSET(A81,-16,0),1)& RIGHT(OFFSET(A81,-16,0),LEN(OFFSET(A81,-16,0))-1) +1","v":"G6"},{"$f":"D89+F83","v":{"$error":"#DIV/0!"}}]
["Interpolation Model for Steel Tanks",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,null,null,null,null,null,null,null,null,null,"Notes & Adjustments: Horizontal Silos"]
["DO NOT REMOVE FORMULAS",null,null,null,"$/Bu Adjustment",null,null,null,null,null,null,null,null,null,null,null,"M&S Commercial Section 17 Pg 56",null,null,null,null,null,"2023-05-01"]
[null,"Bushel",null,"Cost/Bu","Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,"Type #","Adjust Desc",null,null,null,null,"Adjustment"]
["Bottom of Range",{"$f":"_xlfn.XLOOKUP(F88,$L$49:$L$54,$L$49:$L$54,,-1)","v":{"$error":"#DIV/0!"}},null,{"$f":"_xlfn.XLOOKUP(B85,$L$49:$L$54,$M$49:$M$54,,-1)/B85","v":{"$error":"#DIV/0!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,1,"Add for each foot of deviation from 12' base height",null,null,null,null,0.08]
[null,null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,2,"Deduct for each foot of deviation from 12' base height",null,null,null,null,-0.08]
["Top or Range",{"$f":"_xlfn.XLOOKUP(F88,$L$49:$L$54,$L$49:$L$54,,1)","v":{"$error":"#DIV/0!"}},null,{"$f":"_xlfn.XLOOKUP(B87,$L$49:$L$54,$M$49:$M$54,,-1)/B87","v":{"$error":"#DIV/0!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A81,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,null,null,null,null,null,null,null,null,3,"Add for each foot of deviation from 12' base height for concrete tilt-up panels on bunker silos 16' and over",null,null,null,null,0.1]
[" RATE for Cost Worksheet per Structure",null,null,null,"Bu Capacity per Unit",{"$f":"F86/F87","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,4,"Deduct for asphalt floor (per sq ft)",null,null,null,null,-1.23,"MS Range",null,"PVD Recommend"]
["RATE CALCS","Steel $/Bu",null,{"$f":"_xlfn.IFNA(IF(B85=B87,D85,A94),_xlfn.IFNA(D85,D87))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,5,"Add for roof cover (per sq ft)",null,null,null,null,4.7699999999999996,3.77,5.76,{"$f":"AVERAGE(X89:Y89)","v":4.7649999999999997}]
[{"$f":"B87-B85","v":{"$error":"#DIV/0!"}},"Adjusted $/Bu",null,{"$f":"IF(F83=0,\"\",D89+F83)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,6,"Add for end walls",null,null,null,null,"See Below"]
[{"$f":"D85-D87","v":{"$error":"#DIV/0!"}},"Notes:"]
[{"$f":"A91/A90","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[{"$f":"(F88-B85)*A92","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Adjustments for End Walls per Linear Foot"]
[{"$f":"D85-A93","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M&S Commercial Section 17 Pg 56                      May-23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wall Height (Feet)",null,"Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8'",null,110]
[{"$f":"LEFT(OFFSET(A97,-16,0),1)& RIGHT(OFFSET(A97,-16,0),LEN(OFFSET(A97,-16,0))-1) +1","v":"G7"},{"$f":"D105+F103","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12'",null,160]
["Interpolation Model for Permanent Ground Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts",null,null,null,null,null,null,null,null,"16'",null,214]
["DO NOT REMOVE FORMULAS",null,null,null,"Type     (See Cost Table For Type)"]
[null,"Width",null,"Cost/Ft","Width"]
["Bottom of Range",{"$f":"VLOOKUP(F100,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F99),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B101,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F99),3,TRUE)","v":{"$error":"#VALUE!"}},"Length",null,null,"Per Linear Ft Adjust",null,null,null,null,null,null,null,null,"Grain Elevator/Annex"]
[null,null,null,null,"Height",null,null,"Type #","Adjust $",null,null,null,null,null,null,null,"MS Commercial Section 66 Pg 3",null,"2023-05-23"]
["Top or Range",{"$f":"VLOOKUP(F100,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F99),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B103,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F99),3,TRUE)","v":{"$error":"#VALUE!"}},"$/Linear Ft Adjustment",{"$f":"I109","v":0},null,null,{"$f":"_xlfn.SWITCH(H103,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,S96,F102>=16,S98,F102=12,S97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,"Railroad Spurs"]
[" RATE for Cost Worksheet per Structure",null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H104,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,$S$96,F102>=16,$S$98,F102=12,$S$97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,"Weight of Rail #","Size of Rail","Cost Installed","MS Range",null,"PVD Recommend"]
["RATE CALCS","Storage $/Ft",null,{"$f":"_xlfn.SWITCH(B101,B103,D103,1,D101,A110)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H105,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,$S$96,F102>=16,$S$98,F102=12,$S$97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,40,"3 1/2 x 3 1/2",{"$f":"AVERAGE(T105:U105)","v":112},99,125,{"$f":"AVERAGE(T105:U105)","v":112}]
[{"$f":"B103-B101","v":{"$error":"#VALUE!"}},"Adjusted $/Ft",null,{"$f":"IF(F103=0,\"\",D105+F103)","v":""},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H106,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,$S$96,F102>=16,$S$98,F102=12,$S$97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,60,"4 1/4 x 4 1/4",142,126,158,{"$f":"AVERAGE(T106:U106)","v":142}]
[{"$f":"D101-D103","v":{"$error":"#VALUE!"}},"Notes:",null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A97,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H107,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,$S$96,F102>=16,$S$98,F102=12,$S$97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,80,"5 x 5 ",165,149,181,165]
[{"$f":"A107/A106","v":{"$error":"#VALUE!"}},null,null,null,"Bu Capacity per Unit",{"$f":"F106/F107","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H108,$Q$85,IF(F102<=12,0,D105*$W$85*(F102-12)),$Q$86,IF(F102>=12,0,D105*$W$86*(12-F102)),$Q$87,_xlfn.IFS(F99<>$AT$2,0,F102<16,0,F102>=16,(F102-12)*$W$87*D105),$Q$88,$W$88*F100,$Q$89,$W$89*F100,\n$Q$90,_xlfn.IFS(F102<=8,$S$96,F102>=16,$S$98,F102=12,$S$97,F102<12,$BB$2+((F102-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F102>12,$BB$3+((F102-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,100,"5 3/8 x 6 5/8",187.5,165,210,187.5]
[{"$f":"(F100-B101)*A108","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Total ",{"$f":"SUM(I103:I108)","v":0},null,null,null,null,null,null,null,115,"5 1/2 x 6 5/8",203.5,181,226,203.5]
[{"$f":"D101-A109","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,"6 x 6 3/4",222,203,241,222]
[]
[]
[{"$f":"LEFT(OFFSET(A113,-16,0),1)& RIGHT(OFFSET(A113,-16,0),LEN(OFFSET(A113,-16,0))-1) +1","v":"G8"},{"$f":"D121+F119","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes & Adjustments: Railroad Spurs"]
["Interpolation Model for Permanent Ground Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type     (See Cost Table For Type)",null,null,null,null,null,null,null,null,null,null,null,"M&S Commercial Section 66 Pg 3",null,null,null,"2023-05-01"]
[null,"Width",null,"Cost/Ft","Width",null,null,null,null,null,null,null,null,null,null,null,"Type #","Adjust Desc",null,null,"Adjustment "]
["Bottom of Range",{"$f":"VLOOKUP(F116,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F115),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B117,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F115),3,TRUE)","v":{"$error":"#VALUE!"}},"Length",null,null,"Per Linear Ft Adjust",null,null,null,null,null,null,null,null,1,"Add for bumpers",null,null,7150]
[null,null,null,null,"Height",null,null,"Type #","Adjust $",null,null,null,null,null,null,null,2,"Add for crossing signals",null,null,26000]
["Top or Range",{"$f":"VLOOKUP(F116,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F115),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B119,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F115),3,TRUE)","v":{"$error":"#VALUE!"}},"$/Linear Ft Adjustment",{"$f":"I125","v":0},null,null,{"$f":"_xlfn.SWITCH(H119,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,S112,F118>=16,S114,F118=12,S113,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,3,"Add for crossing timbers",null,null,590]
[" RATE for Cost Worksheet per Structure",null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H120,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,$S$96,F118>=16,$S$98,F118=12,$S$97,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,4,"Add per pair of wheel stops",null,null,1680]
["RATE CALCS","Storage $/Ft",null,{"$f":"_xlfn.SWITCH(B117,B119,D119,1,D117,A126)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H121,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,$S$96,F118>=16,$S$98,F118=12,$S$97,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,5,"Add for switch and turnout",null,null,"See Below"]
[{"$f":"B119-B117","v":{"$error":"#VALUE!"}},"Adjusted $/Ft",null,{"$f":"IF(F119=0,\"\",D121+F119)","v":""},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H122,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,$S$96,F118>=16,$S$98,F118=12,$S$97,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,6,"Add per 100 feet of track under 500 feet",null,null,0.02]
[{"$f":"D117-D119","v":{"$error":"#VALUE!"}},"Notes:",null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A113,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H123,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,$S$96,F118>=16,$S$98,F118=12,$S$97,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,7,"Deduct per 100 feet of track over 500 feet (25% max reduce)",null,null,-0.02]
[{"$f":"A123/A122","v":{"$error":"#VALUE!"}},null,null,null,"Bu Capacity per Unit",{"$f":"F122/F123","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H124,$Q$85,IF(F118<=12,0,D121*$W$85*(F118-12)),$Q$86,IF(F118>=12,0,D121*$W$86*(12-F118)),$Q$87,_xlfn.IFS(F115<>$AT$2,0,F118<16,0,F118>=16,(F118-12)*$W$87*D121),$Q$88,$W$88*F116,$Q$89,$W$89*F116,\n$Q$90,_xlfn.IFS(F118<=8,$S$96,F118>=16,$S$98,F118=12,$S$97,F118<12,$BB$2+((F118-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F118>12,$BB$3+((F118-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,null,8,"Add per linear foot for concrete roadbed",null,null,165]
[{"$f":"(F116-B117)*A124","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Total ",{"$f":"SUM(I119:I124)","v":0}]
[{"$f":"D117-A125","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Adjustment for Switch and Turnout"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M&S Commercial Section 66 Pg 3",null,null,"2023-05-23"]
[{"$f":"LEFT(OFFSET(A129,-16,0),1)& RIGHT(OFFSET(A129,-16,0),LEN(OFFSET(A129,-16,0))-1) +1","v":"G9"},{"$f":"D137+F135","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Type #","Weight of Rail","Size of Rail","Switch/Turnout Adjust","MS Range",null,"PVD Recommend"]
["Interpolation Model for Permanent Ground Storage",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-6) from table for adjustment amounts",null,null,null,null,null,null,null,5,40,"3 1/2 x 3 1/2",{"$f":"AVERAGE(T130:U130)","v":39100},34900,43300,{"$f":"(T130+U130)/2","v":39100}]
["DO NOT REMOVE FORMULAS",null,null,null,"Type     (See Cost Table For Type)",null,null,null,null,null,null,null,null,null,null,5,60,"4 1/4 x 4 1/4",46825,42400,51250,{"$f":"(T131+U131)/2","v":46825}]
[null,"Width",null,"Cost/Ft","Width",null,null,null,null,null,null,null,null,null,null,5,80,"5 x 5 ",54550,48600,60500,54550]
["Bottom of Range",{"$f":"VLOOKUP(F132,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F131),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B133,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F131),3,TRUE)","v":{"$error":"#VALUE!"}},"Length",null,null,null,null,null,null,null,null,null,null,5,100,"5 3/8 x 6 5/8",60625,53750,67500,60625]
[null,null,null,null,"Height",null,null,null,"Adjust $",null,null,null,null,null,null,5,115,"5 1/2 x 6 5/8",65750,59250,72250,65750]
["Top or Range",{"$f":"VLOOKUP(F132,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F131),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B135,_xlfn._xlws.FILTER($AV$2:$AX$41,$AU$2:$AU$41=F131),3,TRUE)","v":{"$error":"#VALUE!"}},"$/Linear Ft Adjustment",{"$f":"I141","v":0},null,null,{"$f":"_xlfn.SWITCH(H135,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,S128,F134>=16,S130,F134=12,S129,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""},null,null,null,null,null,null,5,130,"6 x 6 3/4",70750,63500,78000,70750]
[" RATE for Cost Worksheet per Structure",null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H136,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,$S$96,F134>=16,$S$98,F134=12,$S$97,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""}]
["RATE CALCS","Storage $/Ft",null,{"$f":"_xlfn.SWITCH(B133,B135,D135,1,D133,A142)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H137,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,$S$96,F134>=16,$S$98,F134=12,$S$97,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""}]
[{"$f":"B135-B133","v":{"$error":"#VALUE!"}},"Adjusted $/Ft",null,{"$f":"IF(F135=0,\"\",D137+F135)","v":""},"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H138,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,$S$96,F134>=16,$S$98,F134=12,$S$97,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""}]
[{"$f":"D133-D135","v":{"$error":"#VALUE!"}},"Notes:",null,null,"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A129,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H139,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,$S$96,F134>=16,$S$98,F134=12,$S$97,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""}]
[{"$f":"A139/A138","v":{"$error":"#VALUE!"}},null,null,null,"Bu Capacity per Unit",{"$f":"F138/F139","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H140,$Q$85,IF(F134<=12,0,D137*$W$85*(F134-12)),$Q$86,IF(F134>=12,0,D137*$W$86*(12-F134)),$Q$87,_xlfn.IFS(F131<>$AT$2,0,F134<16,0,F134>=16,(F134-12)*$W$87*D137),$Q$88,$W$88*F132,$Q$89,$W$89*F132,\n$Q$90,_xlfn.IFS(F134<=8,$S$96,F134>=16,$S$98,F134=12,$S$97,F134<12,$BB$2+((F134-$BA$2)*($BB$3-$BB$2)/($BA$3-$BA$2)),F134>12,$BB$3+((F134-$BA$3)*($BB$4-$BB$3)/($BA$4-$BA$3))),\"\")","v":""}]
[{"$f":"(F132-B133)*A140","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Total ",{"$f":"SUM(I135:I140)","v":0}]
[{"$f":"D133-A141","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A145,-16,0),1)& RIGHT(OFFSET(A145,-16,0),LEN(OFFSET(A145,-16,0))-1) +1","v":"G10"},{"$f":"D153+F149","v":{"$error":"#VALUE!"}}]
["Interpolation Model for Scales",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-4) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Scale"]
[null,"Weight",null,"Cost/Weight",{"$f":"\"Weight Capacity\" & IF(F147=\"Platform\", \" (Lbs.)\", \" (Tons)\")","v":"Weight Capacity (Tons)"}]
["Bottom of Range",{"$f":"VLOOKUP(F148,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F147),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B149,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F147),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Weight Adjustment",{"$f":"I156","v":""},null,"Lump Sum Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(F148,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F147),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B151,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F147),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H151,1,D153*F148*$X$36,2,D153*F148*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H152,1,D153*F148*$X$36,2,D153*F148*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
["RATE CALCS","Scale $/Weight",null,{"$f":"_xlfn.SWITCH(B149,B151,D151,1,D149,A158)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A145,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H153,1,D153*F148*$X$36,2,D153*F148*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
[{"$f":"B151-B149","v":{"$error":"#VALUE!"}},"Adjusted $/Weight",null,{"$f":"IF(F149=0,\"\",D153+F149)","v":{"$error":"#VALUE!"}},"Bu Capacity per Unit",{"$f":"F152/F153","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H154,1,D153*F148*$X$36,2,D153*F148*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
[{"$f":"D149-D151","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,"Total ",{"$f":"SUM(I151:I154)","v":0}]
[{"$f":"A155/A154","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"$/Weight",{"$f":"IFERROR(I155/F148,\"\")","v":""}]
[{"$f":"(F148-B149)*A156","v":{"$error":"#VALUE!"}}]
[{"$f":"D149-A157","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A161,-16,0),1)& RIGHT(OFFSET(A161,-16,0),LEN(OFFSET(A161,-16,0))-1) +1","v":"G11"},{"$f":"D169+F165","v":{"$error":"#VALUE!"}}]
["Interpolation Model for Scales",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-4) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Type of Scale"]
[null,"Weight",null,"Cost/Weight",{"$f":"\"Weight Capacity\" & IF(F163=\"Platform\", \" (Lbs.)\", \" (Tons)\")","v":"Weight Capacity (Tons)"}]
["Bottom of Range",{"$f":"VLOOKUP(F164,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F163),1,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B165,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F163),4,TRUE)","v":{"$error":"#VALUE!"}},"$/Weight Adjustment",{"$f":"I172","v":""},null,"Lump Sum Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"VLOOKUP(F164,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F163),2,TRUE)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP(B167,_xlfn._xlws.FILTER($AO$3:$AR$29,$AN$3:$AN$29=F163),4,TRUE)","v":{"$error":"#VALUE!"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H167,1,D169*F164*$X$36,2,D169*F164*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H168,1,D169*F164*$X$36,2,D169*F164*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
["RATE CALCS","Scale $/Weight",null,{"$f":"_xlfn.SWITCH(B165,B167,D167,1,D165,A174)","v":{"$error":"#VALUE!"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A161,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H169,1,D169*F164*$X$36,2,D169*F164*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
[{"$f":"B167-B165","v":{"$error":"#VALUE!"}},"Adjusted $/Weight",null,{"$f":"IF(F165=0,\"\",D169+F165)","v":{"$error":"#VALUE!"}},"Bu Capacity per Unit",{"$f":"F168/F169","v":{"$error":"#DIV/0!"}},null,null,{"$f":"_xlfn.SWITCH(H170,1,D169*F164*$X$36,2,D169*F164*$X$37,3,$X$38,4,$X$39,\"\")","v":""}]
[{"$f":"D165-D167","v":{"$error":"#VALUE!"}},"Notes:",null,null,null,null,null,"Total ",{"$f":"SUM(I167:I170)","v":0}]
[{"$f":"A171/A170","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"$/Weight",{"$f":"IFERROR(I171/F164,\"\")","v":""}]
[{"$f":"(F164-B165)*A172","v":{"$error":"#VALUE!"}}]
[{"$f":"D165-A173","v":{"$error":"#VALUE!"}}]
[]
[]
[{"$f":"LEFT(OFFSET(A177,-16,0),1)& RIGHT(OFFSET(A177,-16,0),LEN(OFFSET(A177,-16,0))-1) +1","v":"G12"},{"$f":"D185+F181","v":{"$error":"#N/A"}}]
["Interpolation Model for Railroad Spurs",null,null,null,"ENTER/VERIFY TO CALCULATE RATE",null,null,"Enter Adjust Type # (1-8) from table for adjustment amounts"]
["DO NOT REMOVE FORMULAS",null,null,null,"Weight of Rail"]
[null,"Weight",null,"Cost/Weight","Feet of Track"]
["Bottom of Range",{"$f":"F179","v":0},null,{"$f":"_xlfn.XLOOKUP(B181,$Q$105:$Q$110,$S$105:$S$110)","v":{"$error":"#N/A"}},"$/Ft Track Adjustment",{"$f":"I193","v":""},null,"Lump Sum Adjustment"]
[null,null,null,null,"Improve/Structure Name",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!A:A,0)-1,1,1,1)","v":0},null,"Type #","Adjust $"]
["Top or Range",{"$f":"F179","v":0},null,{"$f":"_xlfn.XLOOKUP(B183,$Q$105:$Q$110,$S$105:$S$110)","v":{"$error":"#N/A"}},"Year Built",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,2,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H183,1,$U$117,2,$U$118,3,$U$119,4,$U$120,5,_xlfn.XLOOKUP(F179,$Q$130:$Q$135,$S$130:$S$135),\"\")","v":""}]
["RATE for Cost Worksheet per Structure",null,null,null,"Total Bushel Capacity",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,3,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H184,1,$U$117,2,$U$118,3,$U$119,4,$U$120,5,_xlfn.XLOOKUP(F179,$Q$130:$Q$135,$S$130:$S$135),\"\")","v":""}]
["Rate Calcs","Railroad $/Ft Track",null,{"$f":"D183","v":{"$error":"#N/A"}},"# Imp/Struct Identical Units",{"$f":"OFFSET(' Data Entry-Cost Worksheet'!$A$1,MATCH(A177,' Data Entry-Cost Worksheet'!$A:$A,0)-1,4,1,1)","v":0},null,null,{"$f":"_xlfn.SWITCH(H185,1,$U$117,2,$U$118,3,$U$119,4,$U$120,5,_xlfn.XLOOKUP(F179,$Q$130:$Q$135,$S$130:$S$135),\"\")","v":""}]
[{"$f":"B183-B181","v":0},"Adjusted $/Ft Track",null,{"$f":"IF(F181=0,\"\",D185+F181)","v":{"$error":"#N/A"}},"Bu Capacity per Unit",{"$f":"F184/F185","v":{"$error":"#DIV/0!"}},null,"Total  ",{"$f":"SUM(I183:I185)","v":0}]
[{"$f":"D181-D183","v":{"$error":"#N/A"}},"Notes:",null,null,null,null,null,"$/Ft Track",{"$f":"I186/F180","v":{"$error":"#DIV/0!"}}]
[{"$f":"A187/A186","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Per Linear Ft Adjust"]
[{"$f":"(F184-B181)*A188","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H189,6,MAX(D185*(500-F180)/100*$U$122,0),7,MIN(MAX((F180-500)/100*$U$123,-0.25)*D185,0),8,$U$124,\"\")","v":""}]
[{"$f":"D181-A189","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H190,6,MAX(D185*(500-F180)/100*$U$122,0),7,MIN(MAX((F180-500)/100*$U$123,-0.25)*D185,0),8,$U$124,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"_xlfn.SWITCH(H191,6,MAX(D185*(500-F180)/100*$U$122,0),7,MIN(MAX((F180-500)/100*$U$123,-0.25)*D185,0),8,$U$124,\"\")","v":""}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I189:I191)","v":0}]
[null,null,null,null,null,null,null,"Grand Total $/Ft Track ",{"$f":"(IFERROR(I187+I192,\"\"))","v":""}]

{"sheet":"Even and Pack","index":11,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,7,1,16],[2,7,2,16],[3,7,4,16]]}
[]
[null,"Bin Numbers","Bushels","Percent of ","P&E","Bin Bushels",null,"Even & Pack calculation is not part of template automation- licensed capacity is recommended"]
[null,null,null,"Total Capacity","Spread over bins","with P&E",null,"User may choose to use even & pack calculation "]
[null,null,null,{"$f":"IFERROR(C4/$C$32,\"\")","v":""},{"$f":"D4*$C$36","v":{"$error":"#VALUE!"}},{"$f":"C4+E4","v":{"$error":"#VALUE!"}},null,"Total bushel capacity amount to be entered manually into each storage type section in cost worksheet "]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Total Bushels",{"$f":"SUM(C4:C31)","v":0},"Total P &E =",{"$f":"SUM(E4:E31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
[null,"Bushels of Pack"]
[null,"Bushels of Even"]
[null,"Total of P & E",{"$f":"C34+C35","v":0}]

{"sheet":"Cost Multipliers","index":12,"n_rows":4043,"n_cols":7,"rows_kept":4043,"cut":false,"hidden":false,"merged":[[0,0,0,2],[0,5,0,6]]}
["Local Multipliers",null,null,null,null,"Current Multipliers"]
["POSTAL_CODE","CONSTRUCTION_CLASS","MULTIPLIER_VALUE",null,null,"Sec 17","2024-05-23"]
[66002,"C",1.06,null,null,"C",0.97]
[66002,"D",1.07,null,null,"S",0.98]
[66002,"S",1.05,null,null,"D",0.96]
[66006,"C",1.06]
[66006,"D",1.07]
[66006,"S",1.05]
[66007,"C",1.06]
[66007,"D",1.07]
[66007,"S",1.05]
[66008,"C",1.06]
[66008,"D",1.07]
[66008,"S",1.05]
[66010,"C",1.06]
[66010,"D",1.07]
[66010,"S",1.05]
[66012,"C",1.07]
[66012,"D",1.08]
[66012,"S",1.08]
[66013,"C",1.06]
[66013,"D",1.07]
[66013,"S",1.05]
[66014,"C",1.06]
[66014,"D",1.07]
[66014,"S",1.05]
[66015,"C",1.06]
[66015,"D",1.07]
[66015,"S",1.05]
[66016,"C",1.06]
[66016,"D",1.07]
[66016,"S",1.05]
[66017,"C",1.06]
[66017,"D",1.07]
[66017,"S",1.05]
[66018,"C",1.08]
[66018,"D",1.08]
[66018,"S",1.08]
[66019,"C",1.08]
[66019,"D",1.08]
[66019,"S",1.08]
[66020,"C",1.06]
[66020,"D",1.07]
[66020,"S",1.05]
[66021,"C",1.08]
[66021,"D",1.08]
[66021,"S",1.08]
[66023,"C",1.06]
[66023,"D",1.07]
[66023,"S",1.05]
[66024,"C",1.06]
[66024,"D",1.07]
[66024,"S",1.05]
[66025,"C",1.06]
[66025,"D",1.07]
[66025,"S",1.05]
[66026,"C",1.06]
[66026,"D",1.07]
[66026,"S",1.05]
[66027,"C",1.06]
[66027,"D",1.07]
[66027,"S",1.05]
[66030,"C",1.08]
[66030,"D",1.08]
[66030,"S",1.08]
[66031,"C",1.08]
[66031,"D",1.08]
[66031,"S",1.08]
[66032,"C",1.06]
[66032,"D",1.07]
[66032,"S",1.05]
[66033,"C",1.06]
[66033,"D",1.07]
[66033,"S",1.05]
[66035,"C",1.06]
[66035,"D",1.07]
[66035,"S",1.05]
[66036,"C",1.06]
[66036,"D",1.07]
[66036,"S",1.05]
[66039,"C",1.06]
[66039,"D",1.07]
[66039,"S",1.05]
[66040,"C",1.06]
[66040,"D",1.07]
[66040,"S",1.05]
[66041,"C",1.06]
[66041,"D",1.07]
[66041,"S",1.05]
[66042,"C",1.06]
[66042,"D",1.07]
[66042,"S",1.05]
[66043,"C",1.06]
[66043,"D",1.07]
[66043,"S",1.05]
[66044,"C",1.06]
[66044,"D",1.07]
[66044,"S",1.05]
[66045,"C",1.06]
[66045,"D",1.07]
[66045,"S",1.05]
[66046,"C",1.06]
[66046,"D",1.07]
[66046,"S",1.05]
[66047,"C",1.06]
[66047,"D",1.07]
[66047,"S",1.05]
[66048,"C",1.06]
[66048,"D",1.07]
[66048,"S",1.05]
[66049,"C",1.06]
[66049,"D",1.07]
[66049,"S",1.05]
[66050,"C",1.06]
[66050,"D",1.07]
[66050,"S",1.05]
[66051,"C",1.08]
[66051,"D",1.08]
[66051,"S",1.08]
[66052,"C",1.06]
[66052,"D",1.07]
[66052,"S",1.05]
[66053,"C",1.06]
[66053,"D",1.07]
[66053,"S",1.05]
[66054,"C",1.06]
[66054,"D",1.07]
[66054,"S",1.05]
[66056,"C",1.06]
[66056,"D",1.07]
[66056,"S",1.05]
[66058,"C",1.06]
[66058,"D",1.07]
[66058,"S",1.05]
[66060,"C",1.06]
[66060,"D",1.07]
[66060,"S",1.05]
[66061,"C",1.08]
[66061,"D",1.08]
[66061,"S",1.08]
[66062,"C",1.08]
[66062,"D",1.08]
[66062,"S",1.08]
[66063,"C",1.08]
[66063,"D",1.08]
[66063,"S",1.08]
[66064,"C",1.06]
[66064,"D",1.07]
[66064,"S",1.05]
[66066,"C",1.06]
[66066,"D",1.07]
[66066,"S",1.05]
[66067,"C",1.06]
[66067,"D",1.07]
[66067,"S",1.05]
[66070,"C",1.06]
[66070,"D",1.07]
[66070,"S",1.05]
[66071,"C",1.06]
[66071,"D",1.07]
[66071,"S",1.05]
[66072,"C",1.06]
[66072,"D",1.07]
[66072,"S",1.05]
[66073,"C",1.06]
[66073,"D",1.07]
[66073,"S",1.05]
[66075,"C",1.06]
[66075,"D",1.07]
[66075,"S",1.05]
[66076,"C",1.06]
[66076,"D",1.07]
[66076,"S",1.05]
[66077,"C",1.06]
[66077,"D",1.07]
[66077,"S",1.05]
[66078,"C",1.06]
[66078,"D",1.07]
[66078,"S",1.05]
[66079,"C",1.06]
[66079,"D",1.07]
[66079,"S",1.05]
[66080,"C",1.06]
[66080,"D",1.07]
[66080,"S",1.05]
[66083,"C",1.07]
[66083,"D",1.08]
[66083,"S",1.07]
[66085,"C",1.07]
[66085,"D",1.08]
[66085,"S",1.07]
[66086,"C",1.06]
[66086,"D",1.07]
[66086,"S",1.05]
[66087,"C",1.06]
[66087,"D",1.07]
[66087,"S",1.05]
[66088,"C",1.06]
[66088,"D",1.07]
[66088,"S",1.05]
[66090,"C",1.06]
[66090,"D",1.07]
[66090,"S",1.05]
[66091,"C",1.06]
[66091,"D",1.07]
[66091,"S",1.05]
[66092,"C",1.06]
[66092,"D",1.07]
[66092,"S",1.05]
[66093,"C",1.06]
[66093,"D",1.07]
[66093,"S",1.05]
[66094,"C",1.06]
[66094,"D",1.07]
[66094,"S",1.05]
[66095,"C",1.06]
[66095,"D",1.07]
[66095,"S",1.05]
[66097,"C",1.06]
[66097,"D",1.07]
[66097,"S",1.05]
[66101,"C",1.07]
[66101,"D",1.08]
[66101,"S",1.08]
[66102,"C",1.07]
[66102,"D",1.08]
[66102,"S",1.08]
[66103,"C",1.07]
[66103,"D",1.08]
[66103,"S",1.08]
[66104,"C",1.07]
[66104,"D",1.08]
[66104,"S",1.08]
[66105,"C",1.07]
[66105,"D",1.08]
[66105,"S",1.08]
[66106,"C",1.07]
[66106,"D",1.08]
[66106,"S",1.08]
[66109,"C",1.07]
[66109,"D",1.08]
[66109,"S",1.08]
[66110,"C",1.07]
[66110,"D",1.08]
[66110,"S",1.08]
[66111,"C",1.07]
[66111,"D",1.08]
[66111,"S",1.08]
[66112,"C",1.07]
[66112,"D",1.08]
[66112,"S",1.08]
[66113,"C",1.07]
[66113,"D",1.08]
[66113,"S",1.08]
[66115,"C",1.07]
[66115,"D",1.08]
[66115,"S",1.08]
[66117,"C",1.07]
[66117,"D",1.08]
[66117,"S",1.08]
[66118,"C",1.07]
[66118,"D",1.08]
[66118,"S",1.08]
[66119,"C",1.07]
[66119,"D",1.08]
[66119,"S",1.08]
[66160,"C",1.07]
[66160,"D",1.08]
[66160,"S",1.08]
[66201,"C",1.07]
[66201,"D",1.08]
[66201,"S",1.07]
[66202,"C",1.07]
[66202,"D",1.08]
[66202,"S",1.07]
[66203,"C",1.07]
[66203,"D",1.08]
[66203,"S",1.07]
[66204,"C",1.07]
[66204,"D",1.08]
[66204,"S",1.07]
[66205,"C",1.07]
[66205,"D",1.08]
[66205,"S",1.07]
[66206,"C",1.07]
[66206,"D",1.08]
[66206,"S",1.07]
[66207,"C",1.07]
[66207,"D",1.08]
[66207,"S",1.07]
[66208,"C",1.07]
[66208,"D",1.08]
[66208,"S",1.07]
[66209,"C",1.07]
[66209,"D",1.08]
[66209,"S",1.07]
[66210,"C",1.07]
[66210,"D",1.08]
[66210,"S",1.07]
[66211,"C",1.07]
[66211,"D",1.08]
[66211,"S",1.07]
[66212,"C",1.07]
[66212,"D",1.08]
[66212,"S",1.07]
[66213,"C",1.07]
[66213,"D",1.08]
[66213,"S",1.07]
[66214,"C",1.07]
[66214,"D",1.08]
[66214,"S",1.07]
[66215,"C",1.07]
[66215,"D",1.08]
[66215,"S",1.07]
[66216,"C",1.07]
[66216,"D",1.08]
[66216,"S",1.07]
[66217,"C",1.07]
[66217,"D",1.08]
[66217,"S",1.07]
[66218,"C",1.07]
[66218,"D",1.08]
[66218,"S",1.07]
[66219,"C",1.07]
[66219,"D",1.08]
[66219,"S",1.07]
[66220,"C",1.07]
[66220,"D",1.08]
[66220,"S",1.07]
[66221,"C",1.07]
[66221,"D",1.08]
[66221,"S",1.07]
[66222,"C",1.07]
[66222,"D",1.08]
[66222,"S",1.07]
[66223,"C",1.07]
[66223,"D",1.08]
[66223,"S",1.07]
[66224,"C",1.07]
[66224,"D",1.08]
[66224,"S",1.07]
[66225,"C",1.07]
[66225,"D",1.08]
[66225,"S",1.07]
[66226,"C",1.07]
[66226,"D",1.08]
[66226,"S",1.07]
[66227,"C",1.07]
[66227,"D",1.08]
[66227,"S",1.07]
[66250,"C",1.07]
[66250,"D",1.08]
[66250,"S",1.07]
[66251,"C",1.07]
[66251,"D",1.08]
[66251,"S",1.07]
[66276,"C",1.07]
[66276,"D",1.08]
[66276,"S",1.07]
[66279,"C",1.07]
[66279,"D",1.08]
[66279,"S",1.07]
[66282,"C",1.07]
[66282,"D",1.08]
[66282,"S",1.07]
[66283,"C",1.07]
[66283,"D",1.08]
[66283,"S",1.07]
[66285,"C",1.07]
[66285,"D",1.08]
[66285,"S",1.07]
[66286,"C",1.07]
[66286,"D",1.08]
[66286,"S",1.07]
[66401,"C",1]
[66401,"D",0.98]
[66401,"S",1.06]
[66402,"C",1]
[66402,"D",0.98]
[66402,"S",1.06]
[66403,"C",1]
[66403,"D",0.98]
[66403,"S",1.06]
[66404,"C",1]
[66404,"D",0.98]
[66404,"S",1.06]
[66406,"C",1]
[66406,"D",0.98]
[66406,"S",1.06]
[66407,"C",1]
[66407,"D",0.98]
[66407,"S",1.06]
[66408,"C",1]
[66408,"D",0.98]
[66408,"S",1.06]
[66409,"C",1]
[66409,"D",0.98]
[66409,"S",1.06]
[66411,"C",1]
[66411,"D",0.98]
[66411,"S",1.06]
[66412,"C",1]
[66412,"D",0.98]
[66412,"S",1.06]
[66413,"C",1]
[66413,"D",0.98]
[66413,"S",1.06]
[66414,"C",1]
[66414,"D",0.98]
[66414,"S",1.06]
[66415,"C",1]
[66415,"D",0.98]
[66415,"S",1.06]
[66416,"C",1]
[66416,"D",0.98]
[66416,"S",1.06]
[66417,"C",1]
[66417,"D",0.98]
[66417,"S",1.06]
[66418,"C",1]
[66418,"D",0.98]
[66418,"S",1.06]
[66419,"C",1]
[66419,"D",0.98]
[66419,"S",1.06]
[66420,"C",1]
[66420,"D",0.98]
[66420,"S",1.06]
[66422,"C",1]
[66422,"D",0.98]
[66422,"S",1.06]
[66423,"C",1]
[66423,"D",0.98]
[66423,"S",1.06]
[66424,"C",1]
[66424,"D",0.98]
[66424,"S",1.06]
[66425,"C",1]
[66425,"D",0.98]
[66425,"S",1.06]
[66426,"C",1]
[66426,"D",0.98]
[66426,"S",1.06]
[66427,"C",1]
[66427,"D",0.98]
[66427,"S",1.06]
[66428,"C",1]
[66428,"D",0.98]
[66428,"S",1.06]
[66429,"C",1]
[66429,"D",0.98]
[66429,"S",1.06]
[66431,"C",1]
[66431,"D",0.98]
[66431,"S",1.06]
[66432,"C",1]
[66432,"D",0.98]
[66432,"S",1.06]
[66434,"C",1]
[66434,"D",0.98]
[66434,"S",1.06]
[66436,"C",1]
[66436,"D",0.98]
[66436,"S",1.06]
[66438,"C",1]
[66438,"D",0.98]
[66438,"S",1.06]
[66439,"C",1]
[66439,"D",0.98]
[66439,"S",1.06]
[66440,"C",1]
[66440,"D",0.98]
[66440,"S",1.06]
[66441,"C",1]
[66441,"D",0.98]
[66441,"S",1.06]
[66442,"C",1]
[66442,"D",0.98]
[66442,"S",1.06]
[66449,"C",0.97]
[66449,"D",0.98]
[66449,"S",0.96]
[66450,"C",1]
[66450,"D",0.98]
[66450,"S",1.06]
[66451,"C",1]
[66451,"D",0.98]
[66451,"S",1.06]
[66501,"C",1]
[66501,"D",0.98]
[66501,"S",1.06]
[66502,"C",0.97]
[66502,"D",0.98]
[66502,"S",0.96]
[66503,"C",0.97]
[66503,"D",0.98]
[66503,"S",0.96]
[66505,"C",0.97]
[66505,"D",0.98]
[66505,"S",0.96]
[66506,"C",0.97]
[66506,"D",0.98]
[66506,"S",0.96]
[66507,"C",1]
[66507,"D",0.98]
[66507,"S",1.06]
[66508,"C",1]
[66508,"D",0.98]
[66508,"S",1.06]
[66509,"C",1]
[66509,"D",0.98]
[66509,"S",1.06]
[66510,"C",1]
[66510,"D",0.98]
[66510,"S",1.06]
[66512,"C",1]
[66512,"D",0.98]
[66512,"S",1.06]
[66514,"C",1]
[66514,"D",0.98]
[66514,"S",1.06]
[66515,"C",1]
[66515,"D",0.98]
[66515,"S",1.06]
[66516,"C",1]
[66516,"D",0.98]
[66516,"S",1.06]
[66517,"C",0.97]
[66517,"D",0.98]
[66517,"S",0.96]
[66518,"C",1]
[66518,"D",0.98]
[66518,"S",1.06]
[66520,"C",1]
[66520,"D",0.98]
[66520,"S",1.06]
[66521,"C",1]
[66521,"D",0.98]
[66521,"S",1.06]
[66522,"C",1]
[66522,"D",0.98]
[66522,"S",1.06]
[66523,"C",1]
[66523,"D",0.98]
[66523,"S",1.06]
[66524,"C",1]
[66524,"D",0.98]
[66524,"S",1.06]
[66526,"C",1]
[66526,"D",0.98]
[66526,"S",1.06]
[66527,"C",1]
[66527,"D",0.98]
[66527,"S",1.06]
[66528,"C",1]
[66528,"D",0.98]
[66528,"S",1.06]
[66531,"C",0.97]
[66531,"D",0.98]
[66531,"S",0.96]
[66532,"C",1]
[66532,"D",0.98]
[66532,"S",1.06]
[66533,"C",1]
[66533,"D",0.98]
[66533,"S",1.06]
[66534,"C",1]
[66534,"D",0.98]
[66534,"S",1.06]
[66535,"C",1]
[66535,"D",0.98]
[66535,"S",1.06]
[66536,"C",1]
[66536,"D",0.98]
[66536,"S",1.06]
[66537,"C",1]
[66537,"D",0.98]
[66537,"S",1.06]
[66538,"C",1]
[66538,"D",0.98]
[66538,"S",1.06]
[66539,"C",1]
[66539,"D",0.98]
[66539,"S",1.06]
[66540,"C",1]
[66540,"D",0.98]
[66540,"S",1.06]
[66541,"C",1]
[66541,"D",0.98]
[66541,"S",1.06]
[66542,"C",1]
[66542,"D",0.98]
[66542,"S",1.06]
[66543,"C",1]
[66543,"D",0.98]
[66543,"S",1.06]
[66544,"C",1]
[66544,"D",0.98]
[66544,"S",1.06]
[66546,"C",1]
[66546,"D",0.98]
[66546,"S",1.06]
[66547,"C",1]
[66547,"D",0.98]
[66547,"S",1.06]
[66548,"C",1]
[66548,"D",0.98]
[66548,"S",1.06]
[66549,"C",1]
[66549,"D",0.98]
[66549,"S",1.06]
[66550,"C",1]
[66550,"D",0.98]
[66550,"S",1.06]
[66551,"C",1]
[66551,"D",0.98]
[66551,"S",1.06]
[66552,"C",1]
[66552,"D",0.98]
[66552,"S",1.06]
[66554,"C",0.97]
[66554,"D",0.98]
[66554,"S",0.96]
[66555,"C",1]
[66555,"D",0.98]
[66555,"S",1.06]
[66601,"C",1]
[66601,"D",0.98]
[66601,"S",1.06]
[66603,"C",1]
[66603,"D",0.98]
[66603,"S",1.06]
[66604,"C",1]
[66604,"D",0.98]
[66604,"S",1.06]
[66605,"C",1]
[66605,"D",0.98]
[66605,"S",1.06]
[66606,"C",1]
[66606,"D",0.98]
[66606,"S",1.06]
[66607,"C",1]
[66607,"D",0.98]
[66607,"S",1.06]
[66608,"C",1]
[66608,"D",0.98]
[66608,"S",1.06]
[66609,"C",1]
[66609,"D",0.98]
[66609,"S",1.06]
[66610,"C",1]
[66610,"D",0.98]
[66610,"S",1.06]
[66611,"C",1]
[66611,"D",0.98]
[66611,"S",1.06]
[66612,"C",1]
[66612,"D",0.98]
[66612,"S",1.06]
[66614,"C",1]
[66614,"D",0.98]
[66614,"S",1.06]
[66615,"C",1]
[66615,"D",0.98]
[66615,"S",1.06]
[66616,"C",1]
[66616,"D",0.98]
[66616,"S",1.06]
[66617,"C",1]
[66617,"D",0.98]
[66617,"S",1.06]
[66618,"C",1]
[66618,"D",0.98]
[66618,"S",1.06]
[66619,"C",1]
[66619,"D",0.98]
[66619,"S",1.06]
[66620,"C",1]
[66620,"D",0.98]
[66620,"S",1.06]
[66621,"C",1]
[66621,"D",0.98]
[66621,"S",1.06]
[66622,"C",1]
[66622,"D",0.98]
[66622,"S",1.06]
[66624,"C",1]
[66624,"D",0.98]
[66624,"S",1.06]
[66625,"C",1]
[66625,"D",0.98]
[66625,"S",1.06]
[66626,"C",1]
[66626,"D",0.98]
[66626,"S",1.06]
[66628,"C",1]
[66628,"D",0.98]
[66628,"S",1.06]
[66629,"C",1]
[66629,"D",0.98]
[66629,"S",1.06]
[66634,"C",1]
[66634,"D",0.98]
[66634,"S",1.06]
[66636,"C",1]
[66636,"D",0.98]
[66636,"S",1.06]
[66637,"C",1]
[66637,"D",0.98]
[66637,"S",1.06]
[66638,"C",1]
[66638,"D",0.98]
[66638,"S",1.06]
[66642,"C",1]
[66642,"D",0.98]
[66642,"S",1.06]
[66647,"C",1]
[66647,"D",0.98]
[66647,"S",1.06]
[66652,"C",1]
[66652,"D",0.98]
[66652,"S",1.06]
[66653,"C",1]
[66653,"D",0.98]
[66653,"S",1.06]
[66658,"C",1]
[66658,"D",0.98]
[66658,"S",1.06]
[66667,"C",1]
[66667,"D",0.98]
[66667,"S",1.06]
[66675,"C",1]
[66675,"D",0.98]
[66675,"S",1.06]
[66683,"C",1]
[66683,"D",0.98]
[66683,"S",1.06]
[66686,"C",1]
[66686,"D",0.98]
[66686,"S",1.06]
[66692,"C",1]
[66692,"D",0.98]
[66692,"S",1.06]
[66699,"C",1]
[66699,"D",0.98]
[66699,"S",1.06]
[66701,"C",0.92]
[66701,"D",0.94]
[66701,"S",0.93]
[66710,"C",0.94]
[66710,"D",0.91]
[66710,"S",0.96]
[66711,"C",0.89]
[66711,"D",0.89]
[66711,"S",0.9]
[66712,"C",0.89]
[66712,"D",0.89]
[66712,"S",0.9]
[66713,"C",0.94]
[66713,"D",0.91]
[66713,"S",0.96]
[66714,"C",0.94]
[66714,"D",0.91]
[66714,"S",0.96]
[66716,"C",0.92]
[66716,"D",0.94]
[66716,"S",0.93]
[66717,"C",0.94]
[66717,"D",0.91]
[66717,"S",0.96]
[66720,"C",0.94]
[66720,"D",0.91]
[66720,"S",0.96]
[66724,"C",0.89]
[66724,"D",0.89]
[66724,"S",0.9]
[66725,"C",0.94]
[66725,"D",0.91]
[66725,"S",0.96]
[66727,"C",0.94]
[66727,"D",0.91]
[66727,"S",0.96]
[66728,"C",0.94]
[66728,"D",0.91]
[66728,"S",0.96]
[66732,"C",0.94]
[66732,"D",0.91]
[66732,"S",0.96]
[66733,"C",0.94]
[66733,"D",0.91]
[66733,"S",0.96]
[66734,"C",0.89]
[66734,"D",0.89]
[66734,"S",0.9]
[66735,"C",0.89]
[66735,"D",0.89]
[66735,"S",0.9]
[66736,"C",0.94]
[66736,"D",0.91]
[66736,"S",0.96]
[66738,"C",0.92]
[66738,"D",0.94]
[66738,"S",0.93]
[66739,"C",0.94]
[66739,"D",0.91]
[66739,"S",0.96]
[66740,"C",0.94]
[66740,"D",0.91]
[66740,"S",0.96]
[66741,"C",0.92]
[66741,"D",0.94]
[66741,"S",0.93]
[66742,"C",0.94]
[66742,"D",0.91]
[66742,"S",0.96]
[66743,"C",0.89]
[66743,"D",0.89]
[66743,"S",0.9]
[66746,"C",0.89]
[66746,"D",0.89]
[66746,"S",0.9]
[66748,"C",0.94]
[66748,"D",0.91]
[66748,"S",0.96]
[66749,"C",0.94]
[66749,"D",0.91]
[66749,"S",0.96]
[66751,"C",0.94]
[66751,"D",0.91]
[66751,"S",0.96]
[66753,"C",0.89]
[66753,"D",0.89]
[66753,"S",0.9]
[66754,"C",0.92]
[66754,"D",0.94]
[66754,"S",0.93]
[66755,"C",0.94]
[66755,"D",0.91]
[66755,"S",0.96]
[66756,"C",0.89]
[66756,"D",0.89]
[66756,"S",0.9]
[66757,"C",0.94]
[66757,"D",0.91]
[66757,"S",0.96]
[66758,"C",0.94]
[66758,"D",0.91]
[66758,"S",0.96]
[66759,"C",0.94]
[66759,"D",0.91]
[66759,"S",0.96]
[66760,"C",0.89]
[66760,"D",0.89]
[66760,"S",0.9]
[66761,"C",0.94]
[66761,"D",0.91]
[66761,"S",0.96]
[66762,"C",0.89]
[66762,"D",0.89]
[66762,"S",0.9]
[66763,"C",0.89]
[66763,"D",0.89]
[66763,"S",0.9]
[66767,"C",0.94]
[66767,"D",0.91]
[66767,"S",0.96]
[66769,"C",0.92]
[66769,"D",0.94]
[66769,"S",0.93]
[66770,"C",0.94]
[66770,"D",0.91]
[66770,"S",0.96]
[66771,"C",0.94]
[66771,"D",0.91]
[66771,"S",0.96]
[66772,"C",0.94]
[66772,"D",0.91]
[66772,"S",0.96]
[66773,"C",0.94]
[66773,"D",0.91]
[66773,"S",0.96]
[66775,"C",0.94]
[66775,"D",0.91]
[66775,"S",0.96]
[66776,"C",0.94]
[66776,"D",0.91]
[66776,"S",0.96]
[66777,"C",0.94]
[66777,"D",0.91]
[66777,"S",0.96]
[66778,"C",0.94]
[66778,"D",0.91]
[66778,"S",0.96]
[66779,"C",0.92]
[66779,"D",0.94]
[66779,"S",0.93]
[66780,"C",0.89]
[66780,"D",0.89]
[66780,"S",0.9]
[66781,"C",0.94]
[66781,"D",0.91]
[66781,"S",0.96]
[66782,"C",0.94]
[66782,"D",0.91]
[66782,"S",0.96]
[66783,"C",0.94]
[66783,"D",0.91]
[66783,"S",0.96]
[66801,"C",1]
[66801,"D",0.98]
[66801,"S",1.06]
[66830,"C",1]
[66830,"D",0.98]
[66830,"S",1.06]
[66833,"C",1]
[66833,"D",0.98]
[66833,"S",1.06]
[66834,"C",1]
[66834,"D",0.98]
[66834,"S",1.06]
[66835,"C",1]
[66835,"D",0.98]
[66835,"S",1.06]
[66838,"C",1]
[66838,"D",0.98]
[66838,"S",1.06]
[66839,"C",1]
[66839,"D",0.98]
[66839,"S",1.06]
[66840,"C",1]
[66840,"D",0.98]
[66840,"S",1.06]
[66842,"C",1]
[66842,"D",0.98]
[66842,"S",1.06]
[66843,"C",1]
[66843,"D",0.98]
[66843,"S",1.06]
[66845,"C",1]
[66845,"D",0.98]
[66845,"S",1.06]
[66846,"C",1]
[66846,"D",0.98]
[66846,"S",1.06]
[66849,"C",1]
[66849,"D",0.98]
[66849,"S",1.06]
[66850,"C",1]
[66850,"D",0.98]
[66850,"S",1.06]
[66851,"C",1]
[66851,"D",0.98]
[66851,"S",1.06]
[66852,"C",1]
[66852,"D",0.98]
[66852,"S",1.06]
[66853,"C",1]
[66853,"D",0.98]
[66853,"S",1.06]
[66854,"C",1]
[66854,"D",0.98]
[66854,"S",1.06]
[66855,"C",1]
[66855,"D",0.98]
[66855,"S",1.06]
[66856,"C",1]
[66856,"D",0.98]
[66856,"S",1.06]
[66857,"C",1]
[66857,"D",0.98]
[66857,"S",1.06]
[66858,"C",1]
[66858,"D",0.98]
[66858,"S",1.06]
[66859,"C",1]
[66859,"D",0.98]
[66859,"S",1.06]
[66860,"C",1]
[66860,"D",0.98]
[66860,"S",1.06]
[66861,"C",1]
[66861,"D",0.98]
[66861,"S",1.06]
[66862,"C",1]
[66862,"D",0.98]
[66862,"S",1.06]
[66863,"C",1]
[66863,"D",0.98]
[66863,"S",1.06]
[66864,"C",1]
[66864,"D",0.98]
[66864,"S",1.06]
[66865,"C",1]
[66865,"D",0.98]
[66865,"S",1.06]
[66866,"C",1]
[66866,"D",0.98]
[66866,"S",1.06]
[66868,"C",1]
[66868,"D",0.98]
[66868,"S",1.06]
[66869,"C",1]
[66869,"D",0.98]
[66869,"S",1.06]
[66870,"C",1]
[66870,"D",0.98]
[66870,"S",1.06]
[66871,"C",1]
[66871,"D",0.98]
[66871,"S",1.06]
[66872,"C",1]
[66872,"D",0.98]
[66872,"S",1.06]
[66873,"C",1]
[66873,"D",0.98]
[66873,"S",1.06]
[66901,"C",0.92]
[66901,"D",0.92]
[66901,"S",0.95]
[66930,"C",0.92]
[66930,"D",0.92]
[66930,"S",0.95]
[66932,"C",0.92]
[66932,"D",0.92]
[66932,"S",0.95]
[66933,"C",0.92]
[66933,"D",0.92]
[66933,"S",0.95]
[66935,"C",0.92]
[66935,"D",0.92]
[66935,"S",0.95]
[66936,"C",0.92]
[66936,"D",0.92]
[66936,"S",0.95]
[66937,"C",0.92]
[66937,"D",0.92]
[66937,"S",0.95]
[66938,"C",0.92]
[66938,"D",0.92]
[66938,"S",0.95]
[66939,"C",0.92]
[66939,"D",0.92]
[66939,"S",0.95]
[66940,"C",0.92]
[66940,"D",0.92]
[66940,"S",0.95]
[66941,"C",0.92]
[66941,"D",0.92]
[66941,"S",0.95]
[66942,"C",0.92]
[66942,"D",0.92]
[66942,"S",0.95]
[66943,"C",0.92]
[66943,"D",0.92]
[66943,"S",0.95]
[66944,"C",0.92]
[66944,"D",0.92]
[66944,"S",0.95]
[66945,"C",0.92]
[66945,"D",0.92]
[66945,"S",0.95]
[66946,"C",0.92]
[66946,"D",0.92]
[66946,"S",0.95]
[66948,"C",0.92]
[66948,"D",0.92]
[66948,"S",0.95]
[66949,"C",0.92]
[66949,"D",0.92]
[66949,"S",0.95]
[66951,"C",0.92]
[66951,"D",0.92]
[66951,"S",0.95]
[66952,"C",0.92]
[66952,"D",0.92]
[66952,"S",0.95]
[66953,"C",0.92]
[66953,"D",0.92]
[66953,"S",0.95]
[66955,"C",0.92]
[66955,"D",0.92]
[66955,"S",0.95]
[66956,"C",0.92]
[66956,"D",0.92]
[66956,"S",0.95]
[66958,"C",0.92]
[66958,"D",0.92]
[66958,"S",0.95]
[66959,"C",0.92]
[66959,"D",0.92]
[66959,"S",0.95]
[66960,"C",0.92]
[66960,"D",0.92]
[66960,"S",0.95]
[66961,"C",0.92]
[66961,"D",0.92]
[66961,"S",0.95]
[66962,"C",0.92]
[66962,"D",0.92]
[66962,"S",0.95]
[66963,"C",0.92]
[66963,"D",0.92]
[66963,"S",0.95]
[66964,"C",0.92]
[66964,"D",0.92]
[66964,"S",0.95]
[66966,"C",0.92]
[66966,"D",0.92]
[66966,"S",0.95]
[66967,"C",0.92]
[66967,"D",0.92]
[66967,"S",0.95]
[66968,"C",0.92]
[66968,"D",0.92]
[66968,"S",0.95]
[66970,"C",0.92]
[66970,"D",0.92]
[66970,"S",0.95]
[67001,"C",0.94]
[67001,"D",0.91]
[67001,"S",0.96]
[67002,"C",0.94]
[67002,"D",0.91]
[67002,"S",0.96]
[67003,"C",0.94]
[67003,"D",0.91]
[67003,"S",0.96]
[67004,"C",0.94]
[67004,"D",0.91]
[67004,"S",0.96]
[67005,"C",0.94]
[67005,"D",0.91]
[67005,"S",0.96]
[67008,"C",0.94]
[67008,"D",0.91]
[67008,"S",0.96]
[67009,"C",0.94]
[67009,"D",0.91]
[67009,"S",0.96]
[67010,"C",0.94]
[67010,"D",0.91]
[67010,"S",0.96]
[67012,"C",0.94]
[67012,"D",0.91]
[67012,"S",0.96]
[67013,"C",0.94]
[67013,"D",0.91]
[67013,"S",0.96]
[67016,"C",0.94]
[67016,"D",0.91]
[67016,"S",0.96]
[67017,"C",0.94]
[67017,"D",0.91]
[67017,"S",0.96]
[67018,"C",0.94]
[67018,"D",0.91]
[67018,"S",0.96]
[67019,"C",0.94]
[67019,"D",0.91]
[67019,"S",0.96]
[67020,"C",0.94]
[67020,"D",0.91]
[67020,"S",0.96]
[67021,"C",0.94]
[67021,"D",0.91]
[67021,"S",0.96]
[67022,"C",0.94]
[67022,"D",0.91]
[67022,"S",0.96]
[67023,"C",0.94]
[67023,"D",0.91]
[67023,"S",0.96]
[67024,"C",0.94]
[67024,"D",0.91]
[67024,"S",0.96]
[67025,"C",0.94]
[67025,"D",0.91]
[67025,"S",0.96]
[67026,"C",0.94]
[67026,"D",0.91]
[67026,"S",0.96]
[67028,"C",0.94]
[67028,"D",0.91]
[67028,"S",0.96]
[67029,"C",0.94]
[67029,"D",0.91]
[67029,"S",0.96]
[67030,"C",0.94]
[67030,"D",0.91]
[67030,"S",0.96]
[67031,"C",0.94]
[67031,"D",0.91]
[67031,"S",0.96]
[67035,"C",0.94]
[67035,"D",0.91]
[67035,"S",0.96]
[67036,"C",0.94]
[67036,"D",0.91]
[67036,"S",0.96]
[67037,"C",0.94]
[67037,"D",0.91]
[67037,"S",0.96]
[67038,"C",0.94]
[67038,"D",0.91]
[67038,"S",0.96]
[67039,"C",0.94]
[67039,"D",0.91]
[67039,"S",0.96]
[67041,"C",0.94]
[67041,"D",0.91]
[67041,"S",0.96]
[67042,"C",0.94]
[67042,"D",0.91]
[67042,"S",0.96]
[67045,"C",0.94]
[67045,"D",0.91]
[67045,"S",0.96]
[67047,"C",0.94]
[67047,"D",0.91]
[67047,"S",0.96]
[67049,"C",0.94]
[67049,"D",0.91]
[67049,"S",0.96]
[67050,"C",0.94]
[67050,"D",0.91]
[67050,"S",0.96]
[67051,"C",0.94]
[67051,"D",0.91]
[67051,"S",0.96]
[67052,"C",0.94]
[67052,"D",0.91]
[67052,"S",0.96]
[67053,"C",0.94]
[67053,"D",0.91]
[67053,"S",0.96]
[67054,"C",0.94]
[67054,"D",0.91]
[67054,"S",0.96]
[67055,"C",0.94]
[67055,"D",0.91]
[67055,"S",0.96]
[67056,"C",0.94]
[67056,"D",0.91]
[67056,"S",0.96]
[67057,"C",0.94]
[67057,"D",0.91]
[67057,"S",0.96]
[67058,"C",0.94]
[67058,"D",0.91]
[67058,"S",0.96]
[67059,"C",0.94]
[67059,"D",0.91]
[67059,"S",0.96]
[67060,"C",0.94]
[67060,"D",0.91]
[67060,"S",0.96]
[67061,"C",0.94]
[67061,"D",0.91]
[67061,"S",0.96]
[67062,"C",0.94]
[67062,"D",0.91]
[67062,"S",0.96]
[67063,"C",0.94]
[67063,"D",0.91]
[67063,"S",0.96]
[67065,"C",0.94]
[67065,"D",0.91]
[67065,"S",0.96]
[67066,"C",0.94]
[67066,"D",0.91]
[67066,"S",0.96]
[67067,"C",0.94]
[67067,"D",0.91]
[67067,"S",0.96]
[67068,"C",0.94]
[67068,"D",0.91]
[67068,"S",0.96]
[67070,"C",0.94]
[67070,"D",0.91]
[67070,"S",0.96]
[67071,"C",0.94]
[67071,"D",0.91]
[67071,"S",0.96]
[67072,"C",0.94]
[67072,"D",0.91]
[67072,"S",0.96]
[67073,"C",0.94]
[67073,"D",0.91]
[67073,"S",0.96]
[67074,"C",0.94]
[67074,"D",0.91]
[67074,"S",0.96]
[67101,"C",0.94]
[67101,"D",0.91]
[67101,"S",0.96]
[67102,"C",0.94]
[67102,"D",0.91]
[67102,"S",0.96]
[67103,"C",0.94]
[67103,"D",0.91]
[67103,"S",0.96]
[67104,"C",0.94]
[67104,"D",0.91]
[67104,"S",0.96]
[67105,"C",0.94]
[67105,"D",0.91]
[67105,"S",0.96]
[67106,"C",0.94]
[67106,"D",0.91]
[67106,"S",0.96]
[67107,"C",0.94]
[67107,"D",0.91]
[67107,"S",0.96]
[67108,"C",0.94]
[67108,"D",0.91]
[67108,"S",0.96]
[67109,"C",0.94]
[67109,"D",0.91]
[67109,"S",0.96]
[67110,"C",0.94]
[67110,"D",0.91]
[67110,"S",0.96]
[67111,"C",0.94]
[67111,"D",0.91]
[67111,"S",0.96]
[67112,"C",0.94]
[67112,"D",0.91]
[67112,"S",0.96]
[67114,"C",0.94]
[67114,"D",0.91]
[67114,"S",0.96]
[67117,"C",0.94]
[67117,"D",0.91]
[67117,"S",0.96]
[67118,"C",0.94]
[67118,"D",0.91]
[67118,"S",0.96]
[67119,"C",0.94]
[67119,"D",0.91]
[67119,"S",0.96]
[67120,"C",0.94]
[67120,"D",0.91]
[67120,"S",0.96]
[67122,"C",0.94]
[67122,"D",0.91]
[67122,"S",0.96]
[67123,"C",0.94]
[67123,"D",0.91]
[67123,"S",0.96]
[67124,"C",0.94]
[67124,"D",0.91]
[67124,"S",0.96]
[67127,"C",0.94]
[67127,"D",0.91]
[67127,"S",0.96]
[67128,"C",0.94]
[67128,"D",0.91]
[67128,"S",0.96]
[67131,"C",0.94]
[67131,"D",0.91]
[67131,"S",0.96]
[67132,"C",0.94]
[67132,"D",0.91]
[67132,"S",0.96]
[67133,"C",0.94]
[67133,"D",0.91]
[67133,"S",0.96]
[67134,"C",0.94]
[67134,"D",0.91]
[67134,"S",0.96]
[67135,"C",0.94]
[67135,"D",0.91]
[67135,"S",0.96]
[67137,"C",0.94]
[67137,"D",0.91]
[67137,"S",0.96]
[67138,"C",0.94]
[67138,"D",0.91]
[67138,"S",0.96]
[67140,"C",0.94]
[67140,"D",0.91]
[67140,"S",0.96]
[67142,"C",0.94]
[67142,"D",0.91]
[67142,"S",0.96]
[67143,"C",0.94]
[67143,"D",0.91]
[67143,"S",0.96]
[67144,"C",0.94]
[67144,"D",0.91]
[67144,"S",0.96]
[67146,"C",0.94]
[67146,"D",0.91]
[67146,"S",0.96]
[67147,"C",0.94]
[67147,"D",0.91]
[67147,"S",0.96]
[67149,"C",0.94]
[67149,"D",0.91]
[67149,"S",0.96]
[67150,"C",0.94]
[67150,"D",0.91]
[67150,"S",0.96]
[67151,"C",0.94]
[67151,"D",0.91]
[67151,"S",0.96]
[67152,"C",0.94]
[67152,"D",0.91]
[67152,"S",0.96]
[67154,"C",0.94]
[67154,"D",0.91]
[67154,"S",0.96]
[67155,"C",0.94]
[67155,"D",0.91]
[67155,"S",0.96]
[67156,"C",0.94]
[67156,"D",0.91]
[67156,"S",0.96]
[67159,"C",0.94]
[67159,"D",0.91]
[67159,"S",0.96]
[67201,"C",0.94]
[67201,"D",0.91]
[67201,"S",0.96]
[67202,"C",0.94]
[67202,"D",0.91]
[67202,"S",0.96]
[67203,"C",0.94]
[67203,"D",0.91]
[67203,"S",0.96]
[67204,"C",0.94]
[67204,"D",0.91]
[67204,"S",0.96]
[67205,"C",0.94]
[67205,"D",0.91]
[67205,"S",0.96]
[67206,"C",0.94]
[67206,"D",0.91]
[67206,"S",0.96]
[67207,"C",0.94]
[67207,"D",0.91]
[67207,"S",0.96]
[67208,"C",0.94]
[67208,"D",0.91]
[67208,"S",0.96]
[67209,"C",0.94]
[67209,"D",0.91]
[67209,"S",0.96]
[67210,"C",0.94]
[67210,"D",0.91]
[67210,"S",0.96]
[67211,"C",0.94]
[67211,"D",0.91]
[67211,"S",0.96]
[67212,"C",0.94]
[67212,"D",0.91]
[67212,"S",0.96]
[67213,"C",0.94]
[67213,"D",0.91]
[67213,"S",0.96]
[67214,"C",0.94]
[67214,"D",0.91]
[67214,"S",0.96]
[67215,"C",0.94]
[67215,"D",0.91]
[67215,"S",0.96]
[67216,"C",0.94]
[67216,"D",0.91]
[67216,"S",0.96]
[67217,"C",0.94]
[67217,"D",0.91]
[67217,"S",0.96]
[67218,"C",0.94]
[67218,"D",0.91]
[67218,"S",0.96]
[67219,"C",0.94]
[67219,"D",0.91]
[67219,"S",0.96]
[67220,"C",0.94]
[67220,"D",0.91]
[67220,"S",0.96]
[67221,"C",0.94]
[67221,"D",0.91]
[67221,"S",0.96]
[67223,"C",0.94]
[67223,"D",0.91]
[67223,"S",0.96]
[67226,"C",0.94]
[67226,"D",0.91]
[67226,"S",0.96]
[67227,"C",0.94]
[67227,"D",0.91]
[67227,"S",0.96]
[67228,"C",0.94]
[67228,"D",0.91]
[67228,"S",0.96]
[67230,"C",0.94]
[67230,"D",0.91]
[67230,"S",0.96]
[67231,"C",0.94]
[67231,"D",0.91]
[67231,"S",0.96]
[67232,"C",0.94]
[67232,"D",0.91]
[67232,"S",0.96]
[67233,"C",0.94]
[67233,"D",0.91]
[67233,"S",0.96]
[67235,"C",0.94]
[67235,"D",0.91]
[67235,"S",0.96]
[67236,"C",0.94]
[67236,"D",0.91]
[67236,"S",0.96]
[67251,"C",0.94]
[67251,"D",0.91]
[67251,"S",0.96]
[67256,"C",0.94]
[67256,"D",0.91]
[67256,"S",0.96]
[67257,"C",0.94]
[67257,"D",0.91]
[67257,"S",0.96]
[67259,"C",0.94]
[67259,"D",0.91]
[67259,"S",0.96]
[67260,"C",0.94]
[67260,"D",0.91]
[67260,"S",0.96]
[67275,"C",0.94]
[67275,"D",0.91]
[67275,"S",0.96]
[67276,"C",0.94]
[67276,"D",0.91]
[67276,"S",0.96]
[67277,"C",0.94]
[67277,"D",0.91]
[67277,"S",0.96]
[67278,"C",0.94]
[67278,"D",0.91]
[67278,"S",0.96]
[67301,"C",0.94]
[67301,"D",0.91]
[67301,"S",0.96]
[67330,"C",0.94]
[67330,"D",0.91]
[67330,"S",0.96]
[67332,"C",0.94]
[67332,"D",0.91]
[67332,"S",0.96]
[67333,"C",0.94]
[67333,"D",0.91]
[67333,"S",0.96]
[67334,"C",0.94]
[67334,"D",0.91]
[67334,"S",0.96]
[67335,"C",0.94]
[67335,"D",0.91]
[67335,"S",0.96]
[67336,"C",0.94]
[67336,"D",0.91]
[67336,"S",0.96]
[67337,"C",0.94]
[67337,"D",0.91]
[67337,"S",0.96]
[67340,"C",0.94]
[67340,"D",0.91]
[67340,"S",0.96]
[67341,"C",0.94]
[67341,"D",0.91]
[67341,"S",0.96]
[67342,"C",0.94]
[67342,"D",0.91]
[67342,"S",0.96]
[67344,"C",0.94]
[67344,"D",0.91]
[67344,"S",0.96]
[67345,"C",0.87]
[67345,"D",0.85]
[67345,"S",0.89]
[67346,"C",0.87]
[67346,"D",0.85]
[67346,"S",0.89]
[67347,"C",0.94]
[67347,"D",0.91]
[67347,"S",0.96]
[67349,"C",0.87]
[67349,"D",0.85]
[67349,"S",0.89]
[67351,"C",0.94]
[67351,"D",0.91]
[67351,"S",0.96]
[67352,"C",0.87]
[67352,"D",0.85]
[67352,"S",0.89]
[67353,"C",0.87]
[67353,"D",0.85]
[67353,"S",0.89]
[67354,"C",0.94]
[67354,"D",0.91]
[67354,"S",0.96]
[67355,"C",0.94]
[67355,"D",0.91]
[67355,"S",0.96]
[67356,"C",0.94]
[67356,"D",0.91]
[67356,"S",0.96]
[67357,"C",0.94]
[67357,"D",0.91]
[67357,"S",0.96]
[67360,"C",0.94]
[67360,"D",0.91]
[67360,"S",0.96]
[67361,"C",0.94]
[67361,"D",0.91]
[67361,"S",0.96]
[67363,"C",0.94]
[67363,"D",0.91]
[67363,"S",0.96]
[67364,"C",0.94]
[67364,"D",0.91]
[67364,"S",0.96]
[67401,"C",0.92]
[67401,"D",0.92]
[67401,"S",0.95]
[67402,"C",0.92]
[67402,"D",0.92]
[67402,"S",0.95]
[67410,"C",0.92]
[67410,"D",0.92]
[67410,"S",0.95]
[67416,"C",0.92]
[67416,"D",0.92]
[67416,"S",0.95]
[67417,"C",0.92]
[67417,"D",0.92]
[67417,"S",0.95]
[67418,"C",0.92]
[67418,"D",0.92]
[67418,"S",0.95]
[67420,"C",0.92]
[67420,"D",0.92]
[67420,"S",0.95]
[67422,"C",0.92]
[67422,"D",0.92]
[67422,"S",0.95]
[67423,"C",0.92]
[67423,"D",0.92]
[67423,"S",0.95]
[67425,"C",0.92]
[67425,"D",0.92]
[67425,"S",0.95]
[67427,"C",0.92]
[67427,"D",0.92]
[67427,"S",0.95]
[67428,"C",0.92]
[67428,"D",0.92]
[67428,"S",0.95]
[67430,"C",0.92]
[67430,"D",0.92]
[67430,"S",0.95]
[67431,"C",0.92]
[67431,"D",0.92]
[67431,"S",0.95]
[67432,"C",0.92]
[67432,"D",0.92]
[67432,"S",0.95]
[67436,"C",0.92]
[67436,"D",0.92]
[67436,"S",0.95]
[67437,"C",0.92]
[67437,"D",0.92]
[67437,"S",0.95]
[67438,"C",0.92]
[67438,"D",0.92]
[67438,"S",0.95]
[67439,"C",0.92]
[67439,"D",0.92]
[67439,"S",0.95]
[67441,"C",0.92]
[67441,"D",0.92]
[67441,"S",0.95]
[67442,"C",0.92]
[67442,"D",0.92]
[67442,"S",0.95]
[67443,"C",0.92]
[67443,"D",0.92]
[67443,"S",0.95]
[67444,"C",0.92]
[67444,"D",0.92]
[67444,"S",0.95]
[67445,"C",0.92]
[67445,"D",0.92]
[67445,"S",0.95]
[67446,"C",0.92]
[67446,"D",0.92]
[67446,"S",0.95]
[67447,"C",0.92]
[67447,"D",0.92]
[67447,"S",0.95]
[67448,"C",0.92]
[67448,"D",0.92]
[67448,"S",0.95]
[67449,"C",0.92]
[67449,"D",0.92]
[67449,"S",0.95]
[67450,"C",0.92]
[67450,"D",0.92]
[67450,"S",0.95]
[67451,"C",0.92]
[67451,"D",0.92]
[67451,"S",0.95]
[67452,"C",0.92]
[67452,"D",0.92]
[67452,"S",0.95]
[67454,"C",0.92]
[67454,"D",0.92]
[67454,"S",0.95]
[67455,"C",0.92]
[67455,"D",0.92]
[67455,"S",0.95]
[67456,"C",0.92]
[67456,"D",0.92]
[67456,"S",0.95]
[67457,"C",0.92]
[67457,"D",0.92]
[67457,"S",0.95]
[67458,"C",0.92]
[67458,"D",0.92]
[67458,"S",0.95]
[67459,"C",0.92]
[67459,"D",0.92]
[67459,"S",0.95]
[67460,"C",0.92]
[67460,"D",0.92]
[67460,"S",0.95]
[67464,"C",0.92]
[67464,"D",0.92]
[67464,"S",0.95]
[67466,"C",0.92]
[67466,"D",0.92]
[67466,"S",0.95]
[67467,"C",0.92]
[67467,"D",0.92]
[67467,"S",0.95]
[67468,"C",0.92]
[67468,"D",0.92]
[67468,"S",0.95]
[67470,"C",0.92]
[67470,"D",0.92]
[67470,"S",0.95]
[67473,"C",0.92]
[67473,"D",0.92]
[67473,"S",0.95]
[67474,"C",0.92]
[67474,"D",0.92]
[67474,"S",0.95]
[67475,"C",0.92]
[67475,"D",0.92]
[67475,"S",0.95]
[67476,"C",0.92]
[67476,"D",0.92]
[67476,"S",0.95]
[67478,"C",0.92]
[67478,"D",0.92]
[67478,"S",0.95]
[67480,"C",0.92]
[67480,"D",0.92]
[67480,"S",0.95]
[67481,"C",0.92]
[67481,"D",0.92]
[67481,"S",0.95]
[67482,"C",0.92]
[67482,"D",0.92]
[67482,"S",0.95]
[67483,"C",0.92]
[67483,"D",0.92]
[67483,"S",0.95]
[67484,"C",0.92]
[67484,"D",0.92]
[67484,"S",0.95]
[67485,"C",0.92]
[67485,"D",0.92]
[67485,"S",0.95]
[67487,"C",0.92]
[67487,"D",0.92]
[67487,"S",0.95]
[67490,"C",0.92]
[67490,"D",0.92]
[67490,"S",0.95]
[67491,"C",0.92]
[67491,"D",0.92]
[67491,"S",0.95]
[67492,"C",0.92]
[67492,"D",0.92]
[67492,"S",0.95]
[67501,"C",0.92]
[67501,"D",0.92]
[67501,"S",0.95]
[67502,"C",0.92]
[67502,"D",0.92]
[67502,"S",0.95]
[67504,"C",0.92]
[67504,"D",0.92]
[67504,"S",0.95]
[67505,"C",0.92]
[67505,"D",0.92]
[67505,"S",0.95]
[67510,"C",0.92]
[67510,"D",0.92]
[67510,"S",0.95]
[67511,"C",0.92]
[67511,"D",0.92]
[67511,"S",0.95]
[67512,"C",0.92]
[67512,"D",0.92]
[67512,"S",0.95]
[67513,"C",0.92]
[67513,"D",0.92]
[67513,"S",0.95]
[67514,"C",0.92]
[67514,"D",0.92]
[67514,"S",0.95]
[67515,"C",0.92]
[67515,"D",0.92]
[67515,"S",0.95]
[67516,"C",0.92]
[67516,"D",0.92]
[67516,"S",0.95]
[67518,"C",0.92]
[67518,"D",0.92]
[67518,"S",0.95]
[67519,"C",0.92]
[67519,"D",0.92]
[67519,"S",0.95]
[67520,"C",0.92]
[67520,"D",0.92]
[67520,"S",0.95]
[67521,"C",0.92]
[67521,"D",0.92]
[67521,"S",0.95]
[67522,"C",0.92]
[67522,"D",0.92]
[67522,"S",0.95]
[67523,"C",0.92]
[67523,"D",0.92]
[67523,"S",0.95]
[67524,"C",0.92]
[67524,"D",0.92]
[67524,"S",0.95]
[67525,"C",0.92]
[67525,"D",0.92]
[67525,"S",0.95]
[67526,"C",0.92]
[67526,"D",0.92]
[67526,"S",0.95]
[67529,"C",0.92]
[67529,"D",0.92]
[67529,"S",0.95]
[67530,"C",0.92]
[67530,"D",0.92]
[67530,"S",0.95]
[67543,"C",0.92]
[67543,"D",0.92]
[67543,"S",0.95]
[67544,"C",0.92]
[67544,"D",0.92]
[67544,"S",0.95]
[67545,"C",0.92]
[67545,"D",0.92]
[67545,"S",0.95]
[67546,"C",0.92]
[67546,"D",0.92]
[67546,"S",0.95]
[67547,"C",0.92]
[67547,"D",0.92]
[67547,"S",0.95]
[67548,"C",0.92]
[67548,"D",0.92]
[67548,"S",0.95]
[67550,"C",0.92]
[67550,"D",0.92]
[67550,"S",0.95]
[67552,"C",0.92]
[67552,"D",0.92]
[67552,"S",0.95]
[67553,"C",0.92]
[67553,"D",0.92]
[67553,"S",0.95]
[67554,"C",0.92]
[67554,"D",0.92]
[67554,"S",0.95]
[67556,"C",0.92]
[67556,"D",0.92]
[67556,"S",0.95]
[67557,"C",0.92]
[67557,"D",0.92]
[67557,"S",0.95]
[67559,"C",0.92]
[67559,"D",0.92]
[67559,"S",0.95]
[67560,"C",0.92]
[67560,"D",0.92]
[67560,"S",0.95]
[67561,"C",0.92]
[67561,"D",0.92]
[67561,"S",0.95]
[67563,"C",0.92]
[67563,"D",0.92]
[67563,"S",0.95]
[67564,"C",0.92]
[67564,"D",0.92]
[67564,"S",0.95]
[67565,"C",0.92]
[67565,"D",0.92]
[67565,"S",0.95]
[67566,"C",0.92]
[67566,"D",0.92]
[67566,"S",0.95]
[67567,"C",0.92]
[67567,"D",0.92]
[67567,"S",0.95]
[67568,"C",0.92]
[67568,"D",0.92]
[67568,"S",0.95]
[67570,"C",0.92]
[67570,"D",0.92]
[67570,"S",0.95]
[67572,"C",0.92]
[67572,"D",0.92]
[67572,"S",0.95]
[67573,"C",0.92]
[67573,"D",0.92]
[67573,"S",0.95]
[67574,"C",0.92]
[67574,"D",0.92]
[67574,"S",0.95]
[67575,"C",0.92]
[67575,"D",0.92]
[67575,"S",0.95]
[67576,"C",0.92]
[67576,"D",0.92]
[67576,"S",0.95]
[67578,"C",0.92]
[67578,"D",0.92]
[67578,"S",0.95]
[67579,"C",0.92]
[67579,"D",0.92]
[67579,"S",0.95]
[67581,"C",0.92]
[67581,"D",0.92]
[67581,"S",0.95]
[67583,"C",0.92]
[67583,"D",0.92]
[67583,"S",0.95]
[67584,"C",0.92]
[67584,"D",0.92]
[67584,"S",0.95]
[67585,"C",0.92]
[67585,"D",0.92]
[67585,"S",0.95]
[67601,"C",0.87]
[67601,"D",0.85]
[67601,"S",0.89]
[67621,"C",0.92]
[67621,"D",0.92]
[67621,"S",0.95]
[67622,"C",0.92]
[67622,"D",0.92]
[67622,"S",0.95]
[67623,"C",0.92]
[67623,"D",0.92]
[67623,"S",0.95]
[67625,"C",0.92]
[67625,"D",0.92]
[67625,"S",0.95]
[67626,"C",0.92]
[67626,"D",0.92]
[67626,"S",0.95]
[67627,"C",0.87]
[67627,"D",0.85]
[67627,"S",0.89]
[67628,"C",0.92]
[67628,"D",0.92]
[67628,"S",0.95]
[67629,"C",0.92]
[67629,"D",0.92]
[67629,"S",0.95]
[67631,"C",0.92]
[67631,"D",0.92]
[67631,"S",0.95]
[67632,"C",0.92]
[67632,"D",0.92]
[67632,"S",0.95]
[67634,"C",0.92]
[67634,"D",0.92]
[67634,"S",0.95]
[67635,"C",0.92]
[67635,"D",0.92]
[67635,"S",0.95]
[67637,"C",0.87]
[67637,"D",0.85]
[67637,"S",0.89]
[67638,"C",0.92]
[67638,"D",0.92]
[67638,"S",0.95]
[67639,"C",0.92]
[67639,"D",0.92]
[67639,"S",0.95]
[67640,"C",0.92]
[67640,"D",0.92]
[67640,"S",0.95]
[67642,"C",0.92]
[67642,"D",0.92]
[67642,"S",0.95]
[67643,"C",0.92]
[67643,"D",0.92]
[67643,"S",0.95]
[67644,"C",0.92]
[67644,"D",0.92]
[67644,"S",0.95]
[67645,"C",0.92]
[67645,"D",0.92]
[67645,"S",0.95]
[67646,"C",0.92]
[67646,"D",0.92]
[67646,"S",0.95]
[67647,"C",0.92]
[67647,"D",0.92]
[67647,"S",0.95]
[67648,"C",0.92]
[67648,"D",0.92]
[67648,"S",0.95]
[67649,"C",0.92]
[67649,"D",0.92]
[67649,"S",0.95]
[67650,"C",0.92]
[67650,"D",0.92]
[67650,"S",0.95]
[67651,"C",0.92]
[67651,"D",0.92]
[67651,"S",0.95]
[67653,"C",0.92]
[67653,"D",0.92]
[67653,"S",0.95]
[67654,"C",0.92]
[67654,"D",0.92]
[67654,"S",0.95]
[67656,"C",0.92]
[67656,"D",0.92]
[67656,"S",0.95]
[67657,"C",0.92]
[67657,"D",0.92]
[67657,"S",0.95]
[67658,"C",0.92]
[67658,"D",0.92]
[67658,"S",0.95]
[67659,"C",0.92]
[67659,"D",0.92]
[67659,"S",0.95]
[67660,"C",0.87]
[67660,"D",0.85]
[67660,"S",0.89]
[67661,"C",0.92]
[67661,"D",0.92]
[67661,"S",0.95]
[67663,"C",0.92]
[67663,"D",0.92]
[67663,"S",0.95]
[67664,"C",0.92]
[67664,"D",0.92]
[67664,"S",0.95]
[67665,"C",0.92]
[67665,"D",0.92]
[67665,"S",0.95]
[67667,"C",0.87]
[67667,"D",0.85]
[67667,"S",0.89]
[67669,"C",0.92]
[67669,"D",0.92]
[67669,"S",0.95]
[67670,"C",0.92]
[67670,"D",0.92]
[67670,"S",0.95]
[67671,"C",0.87]
[67671,"D",0.85]
[67671,"S",0.89]
[67672,"C",0.92]
[67672,"D",0.92]
[67672,"S",0.95]
[67673,"C",0.92]
[67673,"D",0.92]
[67673,"S",0.95]
[67674,"C",0.87]
[67674,"D",0.85]
[67674,"S",0.89]
[67675,"C",0.92]
[67675,"D",0.92]
[67675,"S",0.95]
[67701,"C",0.9]
[67701,"D",0.9]
[67701,"S",0.9]
[67730,"C",0.9]
[67730,"D",0.9]
[67730,"S",0.9]
[67731,"C",0.9]
[67731,"D",0.9]
[67731,"S",0.9]
[67732,"C",0.9]
[67732,"D",0.9]
[67732,"S",0.9]
[67733,"C",0.9]
[67733,"D",0.9]
[67733,"S",0.9]
[67734,"C",0.9]
[67734,"D",0.9]
[67734,"S",0.9]
[67735,"C",0.9]
[67735,"D",0.9]
[67735,"S",0.9]
[67736,"C",0.9]
[67736,"D",0.9]
[67736,"S",0.9]
[67737,"C",0.9]
[67737,"D",0.9]
[67737,"S",0.9]
[67738,"C",0.9]
[67738,"D",0.9]
[67738,"S",0.9]
[67739,"C",0.9]
[67739,"D",0.9]
[67739,"S",0.9]
[67740,"C",0.9]
[67740,"D",0.9]
[67740,"S",0.9]
[67741,"C",0.9]
[67741,"D",0.9]
[67741,"S",0.9]
[67743,"C",0.9]
[67743,"D",0.9]
[67743,"S",0.9]
[67744,"C",0.9]
[67744,"D",0.9]
[67744,"S",0.9]
[67745,"C",0.9]
[67745,"D",0.9]
[67745,"S",0.9]
[67747,"C",0.9]
[67747,"D",0.9]
[67747,"S",0.9]
[67748,"C",0.9]
[67748,"D",0.9]
[67748,"S",0.9]
[67749,"C",0.9]
[67749,"D",0.9]
[67749,"S",0.9]
[67751,"C",0.9]
[67751,"D",0.9]
[67751,"S",0.9]
[67752,"C",0.9]
[67752,"D",0.9]
[67752,"S",0.9]
[67753,"C",0.9]
[67753,"D",0.9]
[67753,"S",0.9]
[67755,"C",0.9]
[67755,"D",0.9]
[67755,"S",0.9]
[67756,"C",0.9]
[67756,"D",0.9]
[67756,"S",0.9]
[67757,"C",0.9]
[67757,"D",0.9]
[67757,"S",0.9]
[67758,"C",0.9]
[67758,"D",0.9]
[67758,"S",0.9]
[67761,"C",0.9]
[67761,"D",0.9]
[67761,"S",0.9]
[67762,"C",0.9]
[67762,"D",0.9]
[67762,"S",0.9]
[67764,"C",0.9]
[67764,"D",0.9]
[67764,"S",0.9]
[67801,"C",0.95]
[67801,"D",0.94]
[67801,"S",0.94]
[67831,"C",0.9]
[67831,"D",0.9]
[67831,"S",0.9]
[67834,"C",0.95]
[67834,"D",0.94]
[67834,"S",0.94]
[67835,"C",0.9]
[67835,"D",0.9]
[67835,"S",0.9]
[67836,"C",0.9]
[67836,"D",0.9]
[67836,"S",0.9]
[67837,"C",0.9]
[67837,"D",0.9]
[67837,"S",0.9]
[67838,"C",0.9]
[67838,"D",0.9]
[67838,"S",0.9]
[67839,"C",0.9]
[67839,"D",0.9]
[67839,"S",0.9]
[67840,"C",0.9]
[67840,"D",0.9]
[67840,"S",0.9]
[67841,"C",0.9]
[67841,"D",0.9]
[67841,"S",0.9]
[67842,"C",0.95]
[67842,"D",0.94]
[67842,"S",0.94]
[67843,"C",0.95]
[67843,"D",0.94]
[67843,"S",0.94]
[67844,"C",0.9]
[67844,"D",0.9]
[67844,"S",0.9]
[67846,"C",0.89]
[67846,"D",0.89]
[67846,"S",0.88]
[67849,"C",0.9]
[67849,"D",0.9]
[67849,"S",0.9]
[67850,"C",0.9]
[67850,"D",0.9]
[67850,"S",0.9]
[67851,"C",0.89]
[67851,"D",0.89]
[67851,"S",0.88]
[67853,"C",0.9]
[67853,"D",0.9]
[67853,"S",0.9]
[67854,"C",0.9]
[67854,"D",0.9]
[67854,"S",0.9]
[67855,"C",0.9]
[67855,"D",0.9]
[67855,"S",0.9]
[67857,"C",0.9]
[67857,"D",0.9]
[67857,"S",0.9]
[67859,"C",0.88]
[67859,"D",0.86]
[67859,"S",0.88]
[67860,"C",0.9]
[67860,"D",0.9]
[67860,"S",0.9]
[67861,"C",0.9]
[67861,"D",0.9]
[67861,"S",0.9]
[67862,"C",0.9]
[67862,"D",0.9]
[67862,"S",0.9]
[67863,"C",0.9]
[67863,"D",0.9]
[67863,"S",0.9]
[67864,"C",0.9]
[67864,"D",0.9]
[67864,"S",0.9]
[67865,"C",0.9]
[67865,"D",0.9]
[67865,"S",0.9]
[67867,"C",0.9]
[67867,"D",0.9]
[67867,"S",0.9]
[67868,"C",0.89]
[67868,"D",0.89]
[67868,"S",0.88]
[67869,"C",0.9]
[67869,"D",0.9]
[67869,"S",0.9]
[67870,"C",0.9]
[67870,"D",0.9]
[67870,"S",0.9]
[67871,"C",0.9]
[67871,"D",0.9]
[67871,"S",0.9]
[67876,"C",0.95]
[67876,"D",0.94]
[67876,"S",0.94]
[67877,"C",0.9]
[67877,"D",0.9]
[67877,"S",0.9]
[67878,"C",0.9]
[67878,"D",0.9]
[67878,"S",0.9]
[67879,"C",0.9]
[67879,"D",0.9]
[67879,"S",0.9]
[67880,"C",0.9]
[67880,"D",0.9]
[67880,"S",0.9]
[67882,"C",0.95]
[67882,"D",0.94]
[67882,"S",0.94]
[67901,"C",0.88]
[67901,"D",0.86]
[67901,"S",0.88]
[67905,"C",0.88]
[67905,"D",0.86]
[67905,"S",0.88]
[67950,"C",0.9]
[67950,"D",0.9]
[67950,"S",0.9]
[67951,"C",0.9]
[67951,"D",0.9]
[67951,"S",0.9]
[67952,"C",0.9]
[67952,"D",0.9]
[67952,"S",0.9]
[67953,"C",0.9]
[67953,"D",0.9]
[67953,"S",0.9]
[67954,"C",0.9]
[67954,"D",0.9]
[67954,"S",0.9]
[660,"C",1.0599999427795399]
[660,"D",1.0700000524520901]
[660,"S",1.04999995231628]
[661,"C",1.0700000524520901]
[661,"D",1.08000004291534]
[661,"S",1.08000004291534]
[662,"C",1.0700000524520901]
[662,"D",1.08000004291534]
[662,"S",1.0700000524520901]
[664,"C",1]
[664,"D",0.980000019073486]
[664,"S",1.0599999427795399]
[665,"C",1]
[665,"D",0.980000019073486]
[665,"S",1.0599999427795399]
[666,"C",1]
[666,"D",0.980000019073486]
[666,"S",1.0599999427795399]
[667,"C",0.93999999761581399]
[667,"D",0.91000002622604403]
[667,"S",0.95999997854232799]
[668,"C",1]
[668,"D",0.980000019073486]
[668,"S",1.0599999427795399]
[669,"C",0.92000001668930098]
[669,"D",0.92000001668930098]
[669,"S",0.94999998807907104]
[670,"C",0.93999999761581399]
[670,"D",0.91000002622604403]
[670,"S",0.95999997854232799]
[671,"C",0.93999999761581399]
[671,"D",0.91000002622604403]
[671,"S",0.95999997854232799]
[672,"C",0.93999999761581399]
[672,"D",0.91000002622604403]
[672,"S",0.95999997854232799]
[673,"C",0.93999999761581399]
[673,"D",0.91000002622604403]
[673,"S",0.95999997854232799]
[674,"C",0.92000001668930098]
[674,"D",0.92000001668930098]
[674,"S",0.94999998807907104]
[675,"C",0.92000001668930098]
[675,"D",0.92000001668930098]
[675,"S",0.94999998807907104]
[676,"C",0.92000001668930098]
[676,"D",0.92000001668930098]
[676,"S",0.94999998807907104]
[677,"C",0.89999997615814198]
[677,"D",0.89999997615814198]
[677,"S",0.89999997615814198]
[678,"C",0.89999997615814198]
[678,"D",0.89999997615814198]
[678,"S",0.89999997615814198]
[679,"C",0.89999997615814198]
[679,"D",0.89999997615814198]
[679,"S",0.89999997615814198]
[67203,"S",0.96]
[67204,"A",0.93]
[67204,"B",0.95]
[67204,"C",0.94]
[67204,"D",0.91]
[67204,"S",0.96]
[67205,"A",0.93]
[67205,"B",0.95]
[67205,"C",0.94]
[67205,"D",0.91]
[67205,"S",0.96]
[67206,"A",0.93]
[67206,"B",0.95]
[67206,"C",0.94]
[67206,"D",0.91]
[67206,"S",0.96]
[67207,"A",0.93]
[67207,"B",0.95]
[67207,"C",0.94]
[67207,"D",0.91]
[67207,"S",0.96]
[67208,"A",0.93]
[67208,"B",0.95]
[67208,"C",0.94]
[67208,"D",0.91]
[67208,"S",0.96]
[67209,"A",0.93]
[67209,"B",0.95]
[67209,"C",0.94]
[67209,"D",0.91]
[67209,"S",0.96]
[67210,"A",0.93]
[67210,"B",0.95]
[67210,"C",0.94]
[67210,"D",0.91]
[67210,"S",0.96]
[67211,"A",0.93]
[67211,"B",0.95]
[67211,"C",0.94]
[67211,"D",0.91]
[67211,"S",0.96]
[67212,"A",0.93]
[67212,"B",0.95]
[67212,"C",0.94]
[67212,"D",0.91]
[67212,"S",0.96]
[67213,"A",0.93]
[67213,"B",0.95]
[67213,"C",0.94]
[67213,"D",0.91]
[67213,"S",0.96]
[67214,"A",0.93]
[67214,"B",0.95]
[67214,"C",0.94]
[67214,"D",0.91]
[67214,"S",0.96]
[67215,"A",0.93]
[67215,"B",0.95]
[67215,"C",0.94]
[67215,"D",0.91]
[67215,"S",0.96]
[67216,"A",0.93]
[67216,"B",0.95]
[67216,"C",0.94]
[67216,"D",0.91]
[67216,"S",0.96]
[67217,"A",0.93]
[67217,"B",0.95]
[67217,"C",0.94]
[67217,"D",0.91]
[67217,"S",0.96]
[67218,"A",0.93]
[67218,"B",0.95]
[67218,"C",0.94]
[67218,"D",0.91]
[67218,"S",0.96]
[67219,"A",0.93]
[67219,"B",0.95]
[67219,"C",0.94]
[67219,"D",0.91]
[67219,"S",0.96]
[67220,"A",0.93]
[67220,"B",0.95]
[67220,"C",0.94]
[67220,"D",0.91]
[67220,"S",0.96]
[67221,"A",0.93]
[67221,"B",0.95]
[67221,"C",0.94]
[67221,"D",0.91]
[67221,"S",0.96]
[67223,"A",0.93]
[67223,"B",0.95]
[67223,"C",0.94]
[67223,"D",0.91]
[67223,"S",0.96]
[67226,"A",0.93]
[67226,"B",0.95]
[67226,"C",0.94]
[67226,"D",0.91]
[67226,"S",0.96]
[67227,"A",0.93]
[67227,"B",0.95]
[67227,"C",0.94]
[67227,"D",0.91]
[67227,"S",0.96]
[67228,"A",0.93]
[67228,"B",0.95]
[67228,"C",0.94]
[67228,"D",0.91]
[67228,"S",0.96]
[67230,"A",0.93]
[67230,"B",0.95]
[67230,"C",0.94]
[67230,"D",0.91]
[67230,"S",0.96]
[67231,"A",0.93]
[67231,"B",0.95]
[67231,"C",0.94]
[67231,"D",0.91]
[67231,"S",0.96]
[67232,"A",0.93]
[67232,"B",0.95]
[67232,"C",0.94]
[67232,"D",0.91]
[67232,"S",0.96]
[67233,"A",0.93]
[67233,"B",0.95]
[67233,"C",0.94]
[67233,"D",0.91]
[67233,"S",0.96]
[67235,"A",0.93]
[67235,"B",0.95]
[67235,"C",0.94]
[67235,"D",0.91]
[67235,"S",0.96]
[67236,"A",0.93]
[67236,"B",0.95]
[67236,"C",0.94]
[67236,"D",0.91]
[67236,"S",0.96]
[67251,"A",0.93]
[67251,"B",0.95]
[67251,"C",0.94]
[67251,"D",0.91]
[67251,"S",0.96]
[67256,"A",0.93]
[67256,"B",0.95]
[67256,"C",0.94]
[67256,"D",0.91]
[67256,"S",0.96]
[67257,"A",0.93]
[67257,"B",0.95]
[67257,"C",0.94]
[67257,"D",0.91]
[67257,"S",0.96]
[67259,"A",0.93]
[67259,"B",0.95]
[67259,"C",0.94]
[67259,"D",0.91]
[67259,"S",0.96]
[67260,"A",0.93]
[67260,"B",0.95]
[67260,"C",0.94]
[67260,"D",0.91]
[67260,"S",0.96]
[67275,"A",0.93]
[67275,"B",0.95]
[67275,"C",0.94]
[67275,"D",0.91]
[67275,"S",0.96]
[67276,"A",0.93]
[67276,"B",0.95]
[67276,"C",0.94]
[67276,"D",0.91]
[67276,"S",0.96]
[67277,"A",0.93]
[67277,"B",0.95]
[67277,"C",0.94]
[67277,"D",0.91]
[67277,"S",0.96]
[67278,"A",0.93]
[67278,"B",0.95]
[67278,"C",0.94]
[67278,"D",0.91]
[67278,"S",0.96]
[67301,"A",0.93]
[67301,"B",0.95]
[67301,"C",0.94]
[67301,"D",0.91]
[67301,"S",0.96]
[67330,"A",0.93]
[67330,"B",0.95]
[67330,"C",0.94]
[67330,"D",0.91]
[67330,"S",0.96]
[67332,"A",0.93]
[67332,"B",0.95]
[67332,"C",0.94]
[67332,"D",0.91]
[67332,"S",0.96]
[67333,"A",0.93]
[67333,"B",0.95]
[67333,"C",0.94]
[67333,"D",0.91]
[67333,"S",0.96]
[67334,"A",0.93]
[67334,"B",0.95]
[67334,"C",0.94]
[67334,"D",0.91]
[67334,"S",0.96]
[67335,"A",0.93]
[67335,"B",0.95]
[67335,"C",0.94]
[67335,"D",0.91]
[67335,"S",0.96]
[67336,"A",0.93]
[67336,"B",0.95]
[67336,"C",0.94]
[67336,"D",0.91]
[67336,"S",0.96]
[67337,"A",0.93]
[67337,"B",0.95]
[67337,"C",0.94]
[67337,"D",0.91]
[67337,"S",0.96]
[67340,"A",0.93]
[67340,"B",0.95]
[67340,"C",0.94]
[67340,"D",0.91]
[67340,"S",0.96]
[67341,"A",0.93]
[67341,"B",0.95]
[67341,"C",0.94]
[67341,"D",0.91]
[67341,"S",0.96]
[67342,"A",0.93]
[67342,"B",0.95]
[67342,"C",0.94]
[67342,"D",0.91]
[67342,"S",0.96]
[67344,"A",0.93]
[67344,"B",0.95]
[67344,"C",0.94]
[67344,"D",0.91]
[67344,"S",0.96]
[67345,"A",0.87]
[67345,"B",0.88]
[67345,"C",0.87]
[67345,"D",0.85]
[67345,"S",0.89]
[67346,"A",0.87]
[67346,"B",0.88]
[67346,"C",0.87]
[67346,"D",0.85]
[67346,"S",0.89]
[67347,"A",0.93]
[67347,"B",0.95]
[67347,"C",0.94]
[67347,"D",0.91]
[67347,"S",0.96]
[67349,"A",0.87]
[67349,"B",0.88]
[67349,"C",0.87]
[67349,"D",0.85]
[67349,"S",0.89]
[67351,"A",0.93]
[67351,"B",0.95]
[67351,"C",0.94]
[67351,"D",0.91]
[67351,"S",0.96]
[67352,"A",0.87]
[67352,"B",0.88]
[67352,"C",0.87]
[67352,"D",0.85]
[67352,"S",0.89]
[67353,"A",0.87]
[67353,"B",0.88]
[67353,"C",0.87]
[67353,"D",0.85]
[67353,"S",0.89]
[67354,"A",0.93]
[67354,"B",0.95]
[67354,"C",0.94]
[67354,"D",0.91]
[67354,"S",0.96]
[67355,"A",0.93]
[67355,"B",0.95]
[67355,"C",0.94]
[67355,"D",0.91]
[67355,"S",0.96]
[67356,"A",0.93]
[67356,"B",0.95]
[67356,"C",0.94]
[67356,"D",0.91]
[67356,"S",0.96]
[67357,"A",0.93]
[67357,"B",0.95]
[67357,"C",0.94]
[67357,"D",0.91]
[67357,"S",0.96]
[67360,"A",0.93]
[67360,"B",0.95]
[67360,"C",0.94]
[67360,"D",0.91]
[67360,"S",0.96]
[67361,"A",0.93]
[67361,"B",0.95]
[67361,"C",0.94]
[67361,"D",0.91]
[67361,"S",0.96]
[67363,"A",0.93]
[67363,"B",0.95]
[67363,"C",0.94]
[67363,"D",0.91]
[67363,"S",0.96]
[67364,"A",0.93]
[67364,"B",0.95]
[67364,"C",0.94]
[67364,"D",0.91]
[67364,"S",0.96]
[67401,"A",0.93]
[67401,"B",0.93]
[67401,"C",0.92]
[67401,"D",0.92]
[67401,"S",0.95]
[67402,"A",0.93]
[67402,"B",0.93]
[67402,"C",0.92]
[67402,"D",0.92]
[67402,"S",0.95]
[67410,"A",0.93]
[67410,"B",0.93]
[67410,"C",0.92]
[67410,"D",0.92]
[67410,"S",0.95]
[67416,"A",0.93]
[67416,"B",0.93]
[67416,"C",0.92]
[67416,"D",0.92]
[67416,"S",0.95]
[67417,"A",0.93]
[67417,"B",0.93]
[67417,"C",0.92]
[67417,"D",0.92]
[67417,"S",0.95]
[67418,"A",0.93]
[67418,"B",0.93]
[67418,"C",0.92]
[67418,"D",0.92]
[67418,"S",0.95]
[67420,"A",0.93]
[67420,"B",0.93]
[67420,"C",0.92]
[67420,"D",0.92]
[67420,"S",0.95]
[67422,"A",0.93]
[67422,"B",0.93]
[67422,"C",0.92]
[67422,"D",0.92]
[67422,"S",0.95]
[67423,"A",0.93]
[67423,"B",0.93]
[67423,"C",0.92]
[67423,"D",0.92]
[67423,"S",0.95]
[67425,"A",0.93]
[67425,"B",0.93]
[67425,"C",0.92]
[67425,"D",0.92]
[67425,"S",0.95]
[67427,"A",0.93]
[67427,"B",0.93]
[67427,"C",0.92]
[67427,"D",0.92]
[67427,"S",0.95]
[67428,"A",0.93]
[67428,"B",0.93]
[67428,"C",0.92]
[67428,"D",0.92]
[67428,"S",0.95]
[67430,"A",0.93]
[67430,"B",0.93]
[67430,"C",0.92]
[67430,"D",0.92]
[67430,"S",0.95]
[67431,"A",0.93]
[67431,"B",0.93]
[67431,"C",0.92]
[67431,"D",0.92]
[67431,"S",0.95]
[67432,"A",0.93]
[67432,"B",0.93]
[67432,"C",0.92]
[67432,"D",0.92]
[67432,"S",0.95]
[67436,"A",0.93]
[67436,"B",0.93]
[67436,"C",0.92]
[67436,"D",0.92]
[67436,"S",0.95]
[67437,"A",0.93]
[67437,"B",0.93]
[67437,"C",0.92]
[67437,"D",0.92]
[67437,"S",0.95]
[67438,"A",0.93]
[67438,"B",0.93]
[67438,"C",0.92]
[67438,"D",0.92]
[67438,"S",0.95]
[67439,"A",0.93]
[67439,"B",0.93]
[67439,"C",0.92]
[67439,"D",0.92]
[67439,"S",0.95]
[67441,"A",0.93]
[67441,"B",0.93]
[67441,"C",0.92]
[67441,"D",0.92]
[67441,"S",0.95]
[67442,"A",0.93]
[67442,"B",0.93]
[67442,"C",0.92]
[67442,"D",0.92]
[67442,"S",0.95]
[67443,"A",0.93]
[67443,"B",0.93]
[67443,"C",0.92]
[67443,"D",0.92]
[67443,"S",0.95]
[67444,"A",0.93]
[67444,"B",0.93]
[67444,"C",0.92]
[67444,"D",0.92]
[67444,"S",0.95]
[67445,"A",0.93]
[67445,"B",0.93]
[67445,"C",0.92]
[67445,"D",0.92]
[67445,"S",0.95]
[67446,"A",0.93]
[67446,"B",0.93]
[67446,"C",0.92]
[67446,"D",0.92]
[67446,"S",0.95]
[67447,"A",0.93]
[67447,"B",0.93]
[67447,"C",0.92]
[67447,"D",0.92]
[67447,"S",0.95]
[67448,"A",0.93]
[67448,"B",0.93]
[67448,"C",0.92]
[67448,"D",0.92]
[67448,"S",0.95]
[67449,"A",0.93]
[67449,"B",0.93]
[67449,"C",0.92]
[67449,"D",0.92]
[67449,"S",0.95]
[67450,"A",0.93]
[67450,"B",0.93]
[67450,"C",0.92]
[67450,"D",0.92]
[67450,"S",0.95]
[67451,"A",0.93]
[67451,"B",0.93]
[67451,"C",0.92]
[67451,"D",0.92]
[67451,"S",0.95]
[67452,"A",0.93]
[67452,"B",0.93]
[67452,"C",0.92]
[67452,"D",0.92]
[67452,"S",0.95]
[67454,"A",0.93]
[67454,"B",0.93]
[67454,"C",0.92]
[67454,"D",0.92]
[67454,"S",0.95]
[67455,"A",0.93]
[67455,"B",0.93]
[67455,"C",0.92]
[67455,"D",0.92]
[67455,"S",0.95]
[67456,"A",0.93]
[67456,"B",0.93]
[67456,"C",0.92]
[67456,"D",0.92]
[67456,"S",0.95]
[67457,"A",0.93]
[67457,"B",0.93]
[67457,"C",0.92]
[67457,"D",0.92]
[67457,"S",0.95]
[67458,"A",0.93]
[67458,"B",0.93]
[67458,"C",0.92]
[67458,"D",0.92]
[67458,"S",0.95]
[67459,"A",0.93]
[67459,"B",0.93]
[67459,"C",0.92]
[67459,"D",0.92]
[67459,"S",0.95]
[67460,"A",0.93]
[67460,"B",0.93]
[67460,"C",0.92]
[67460,"D",0.92]
[67460,"S",0.95]
[67464,"A",0.93]
[67464,"B",0.93]
[67464,"C",0.92]
[67464,"D",0.92]
[67464,"S",0.95]
[67466,"A",0.93]
[67466,"B",0.93]
[67466,"C",0.92]
[67466,"D",0.92]
[67466,"S",0.95]
[67467,"A",0.93]
[67467,"B",0.93]
[67467,"C",0.92]
[67467,"D",0.92]
[67467,"S",0.95]
[67468,"A",0.93]
[67468,"B",0.93]
[67468,"C",0.92]
[67468,"D",0.92]
[67468,"S",0.95]
[67470,"A",0.93]
[67470,"B",0.93]
[67470,"C",0.92]
[67470,"D",0.92]
[67470,"S",0.95]
[67473,"A",0.93]
[67473,"B",0.93]
[67473,"C",0.92]
[67473,"D",0.92]
[67473,"S",0.95]
[67474,"A",0.93]
[67474,"B",0.93]
[67474,"C",0.92]
[67474,"D",0.92]
[67474,"S",0.95]
[67475,"A",0.93]
[67475,"B",0.93]
[67475,"C",0.92]
[67475,"D",0.92]
[67475,"S",0.95]
[67476,"A",0.93]
[67476,"B",0.93]
[67476,"C",0.92]
[67476,"D",0.92]
[67476,"S",0.95]
[67478,"A",0.93]
[67478,"B",0.93]
[67478,"C",0.92]
[67478,"D",0.92]
[67478,"S",0.95]
[67480,"A",0.93]
[67480,"B",0.93]
[67480,"C",0.92]
[67480,"D",0.92]
[67480,"S",0.95]
[67481,"A",0.93]
[67481,"B",0.93]
[67481,"C",0.92]
[67481,"D",0.92]
[67481,"S",0.95]
[67482,"A",0.93]
[67482,"B",0.93]
[67482,"C",0.92]
[67482,"D",0.92]
[67482,"S",0.95]
[67483,"A",0.93]
[67483,"B",0.93]
[67483,"C",0.92]
[67483,"D",0.92]
[67483,"S",0.95]
[67484,"A",0.93]
[67484,"B",0.93]
[67484,"C",0.92]
[67484,"D",0.92]
[67484,"S",0.95]
[67485,"A",0.93]
[67485,"B",0.93]
[67485,"C",0.92]
[67485,"D",0.92]
[67485,"S",0.95]
[67487,"A",0.93]
[67487,"B",0.93]
[67487,"C",0.92]
[67487,"D",0.92]
[67487,"S",0.95]
[67490,"A",0.93]
[67490,"B",0.93]
[67490,"C",0.92]
[67490,"D",0.92]
[67490,"S",0.95]
[67491,"A",0.93]
[67491,"B",0.93]
[67491,"C",0.92]
[67491,"D",0.92]
[67491,"S",0.95]
[67492,"A",0.93]
[67492,"B",0.93]
[67492,"C",0.92]
[67492,"D",0.92]
[67492,"S",0.95]
[67501,"A",0.93]
[67501,"B",0.93]
[67501,"C",0.92]
[67501,"D",0.92]
[67501,"S",0.95]
[67502,"A",0.93]
[67502,"B",0.93]
[67502,"C",0.92]
[67502,"D",0.92]
[67502,"S",0.95]
[67504,"A",0.93]
[67504,"B",0.93]
[67504,"C",0.92]
[67504,"D",0.92]
[67504,"S",0.95]
[67505,"A",0.93]
[67505,"B",0.93]
[67505,"C",0.92]
[67505,"D",0.92]
[67505,"S",0.95]
[67510,"A",0.93]
[67510,"B",0.93]
[67510,"C",0.92]
[67510,"D",0.92]
[67510,"S",0.95]
[67511,"A",0.93]
[67511,"B",0.93]
[67511,"C",0.92]
[67511,"D",0.92]
[67511,"S",0.95]
[67512,"A",0.93]
[67512,"B",0.93]
[67512,"C",0.92]
[67512,"D",0.92]
[67512,"S",0.95]
[67513,"A",0.93]
[67513,"B",0.93]
[67513,"C",0.92]
[67513,"D",0.92]
[67513,"S",0.95]
[67514,"A",0.93]
[67514,"B",0.93]
[67514,"C",0.92]
[67514,"D",0.92]
[67514,"S",0.95]
[67515,"A",0.93]
[67515,"B",0.93]
[67515,"C",0.92]
[67515,"D",0.92]
[67515,"S",0.95]
[67516,"A",0.93]
[67516,"B",0.93]
[67516,"C",0.92]
[67516,"D",0.92]
[67516,"S",0.95]
[67518,"A",0.93]
[67518,"B",0.93]
[67518,"C",0.92]
[67518,"D",0.92]
[67518,"S",0.95]
[67519,"A",0.93]
[67519,"B",0.93]
[67519,"C",0.92]
[67519,"D",0.92]
[67519,"S",0.95]
[67520,"A",0.93]
[67520,"B",0.93]
[67520,"C",0.92]
[67520,"D",0.92]
[67520,"S",0.95]
[67521,"A",0.93]
[67521,"B",0.93]
[67521,"C",0.92]
[67521,"D",0.92]
[67521,"S",0.95]
[67522,"A",0.93]
[67522,"B",0.93]
[67522,"C",0.92]
[67522,"D",0.92]
[67522,"S",0.95]
[67523,"A",0.93]
[67523,"B",0.93]
[67523,"C",0.92]
[67523,"D",0.92]
[67523,"S",0.95]
[67524,"A",0.93]
[67524,"B",0.93]
[67524,"C",0.92]
[67524,"D",0.92]
[67524,"S",0.95]
[67525,"A",0.93]
[67525,"B",0.93]
[67525,"C",0.92]
[67525,"D",0.92]
[67525,"S",0.95]
[67526,"A",0.93]
[67526,"B",0.93]
[67526,"C",0.92]
[67526,"D",0.92]
[67526,"S",0.95]
[67529,"A",0.93]
[67529,"B",0.93]
[67529,"C",0.92]
[67529,"D",0.92]
[67529,"S",0.95]
[67530,"A",0.93]
[67530,"B",0.93]
[67530,"C",0.92]
[67530,"D",0.92]
[67530,"S",0.95]
[67543,"A",0.93]
[67543,"B",0.93]
[67543,"C",0.92]
[67543,"D",0.92]
[67543,"S",0.95]
[67544,"A",0.93]
[67544,"B",0.93]
[67544,"C",0.92]
[67544,"D",0.92]
[67544,"S",0.95]
[67545,"A",0.93]
[67545,"B",0.93]
[67545,"C",0.92]
[67545,"D",0.92]
[67545,"S",0.95]
[67546,"A",0.93]
[67546,"B",0.93]
[67546,"C",0.92]
[67546,"D",0.92]
[67546,"S",0.95]
[67547,"A",0.93]
[67547,"B",0.93]
[67547,"C",0.92]
[67547,"D",0.92]
[67547,"S",0.95]
[67548,"A",0.93]
[67548,"B",0.93]
[67548,"C",0.92]
[67548,"D",0.92]
[67548,"S",0.95]
[67550,"A",0.93]
[67550,"B",0.93]
[67550,"C",0.92]
[67550,"D",0.92]
[67550,"S",0.95]
[67552,"A",0.93]
[67552,"B",0.93]
[67552,"C",0.92]
[67552,"D",0.92]
[67552,"S",0.95]
[67553,"A",0.93]
[67553,"B",0.93]
[67553,"C",0.92]
[67553,"D",0.92]
[67553,"S",0.95]
[67554,"A",0.93]
[67554,"B",0.93]
[67554,"C",0.92]
[67554,"D",0.92]
[67554,"S",0.95]
[67556,"A",0.93]
[67556,"B",0.93]
[67556,"C",0.92]
[67556,"D",0.92]
[67556,"S",0.95]
[67557,"A",0.93]
[67557,"B",0.93]
[67557,"C",0.92]
[67557,"D",0.92]
[67557,"S",0.95]
[67559,"A",0.93]
[67559,"B",0.93]
[67559,"C",0.92]
[67559,"D",0.92]
[67559,"S",0.95]
[67560,"A",0.93]
[67560,"B",0.93]
[67560,"C",0.92]
[67560,"D",0.92]
[67560,"S",0.95]
[67561,"A",0.93]
[67561,"B",0.93]
[67561,"C",0.92]
[67561,"D",0.92]
[67561,"S",0.95]
[67563,"A",0.93]
[67563,"B",0.93]
[67563,"C",0.92]
[67563,"D",0.92]
[67563,"S",0.95]
[67564,"A",0.93]
[67564,"B",0.93]
[67564,"C",0.92]
[67564,"D",0.92]
[67564,"S",0.95]
[67565,"A",0.93]
[67565,"B",0.93]
[67565,"C",0.92]
[67565,"D",0.92]
[67565,"S",0.95]
[67566,"A",0.93]
[67566,"B",0.93]
[67566,"C",0.92]
[67566,"D",0.92]
[67566,"S",0.95]
[67567,"A",0.93]
[67567,"B",0.93]
[67567,"C",0.92]
[67567,"D",0.92]
[67567,"S",0.95]
[67568,"A",0.93]
[67568,"B",0.93]
[67568,"C",0.92]
[67568,"D",0.92]
[67568,"S",0.95]
[67570,"A",0.93]
[67570,"B",0.93]
[67570,"C",0.92]
[67570,"D",0.92]
[67570,"S",0.95]
[67572,"A",0.93]
[67572,"B",0.93]
[67572,"C",0.92]
[67572,"D",0.92]
[67572,"S",0.95]
[67573,"A",0.93]
[67573,"B",0.93]
[67573,"C",0.92]
[67573,"D",0.92]
[67573,"S",0.95]
[67574,"A",0.93]
[67574,"B",0.93]
[67574,"C",0.92]
[67574,"D",0.92]
[67574,"S",0.95]
[67575,"A",0.93]
[67575,"B",0.93]
[67575,"C",0.92]
[67575,"D",0.92]
[67575,"S",0.95]
[67576,"A",0.93]
[67576,"B",0.93]
[67576,"C",0.92]
[67576,"D",0.92]
[67576,"S",0.95]
[67578,"A",0.93]
[67578,"B",0.93]
[67578,"C",0.92]
[67578,"D",0.92]
[67578,"S",0.95]
[67579,"A",0.93]
[67579,"B",0.93]
[67579,"C",0.92]
[67579,"D",0.92]
[67579,"S",0.95]
[67581,"A",0.93]
[67581,"B",0.93]
[67581,"C",0.92]
[67581,"D",0.92]
[67581,"S",0.95]
[67583,"A",0.93]
[67583,"B",0.93]
[67583,"C",0.92]
[67583,"D",0.92]
[67583,"S",0.95]
[67584,"A",0.93]
[67584,"B",0.93]
[67584,"C",0.92]
[67584,"D",0.92]
[67584,"S",0.95]
[67585,"A",0.93]
[67585,"B",0.93]
[67585,"C",0.92]
[67585,"D",0.92]
[67585,"S",0.95]
[67601,"A",0.87]
[67601,"B",0.88]
[67601,"C",0.87]
[67601,"D",0.85]
[67601,"S",0.89]
[67621,"A",0.93]
[67621,"B",0.93]
[67621,"C",0.92]
[67621,"D",0.92]
[67621,"S",0.95]
[67622,"A",0.93]
[67622,"B",0.93]
[67622,"C",0.92]
[67622,"D",0.92]
[67622,"S",0.95]
[67623,"A",0.93]
[67623,"B",0.93]
[67623,"C",0.92]
[67623,"D",0.92]
[67623,"S",0.95]
[67625,"A",0.93]
[67625,"B",0.93]
[67625,"C",0.92]
[67625,"D",0.92]
[67625,"S",0.95]
[67626,"A",0.93]
[67626,"B",0.93]
[67626,"C",0.92]
[67626,"D",0.92]
[67626,"S",0.95]
[67627,"A",0.87]
[67627,"B",0.88]
[67627,"C",0.87]
[67627,"D",0.85]
[67627,"S",0.89]
[67628,"A",0.93]
[67628,"B",0.93]
[67628,"C",0.92]
[67628,"D",0.92]
[67628,"S",0.95]
[67629,"A",0.93]
[67629,"B",0.93]
[67629,"C",0.92]
[67629,"D",0.92]
[67629,"S",0.95]
[67631,"A",0.93]
[67631,"B",0.93]
[67631,"C",0.92]
[67631,"D",0.92]
[67631,"S",0.95]
[67632,"A",0.93]
[67632,"B",0.93]
[67632,"C",0.92]
[67632,"D",0.92]
[67632,"S",0.95]
[67634,"A",0.93]
[67634,"B",0.93]
[67634,"C",0.92]
[67634,"D",0.92]
[67634,"S",0.95]
[67635,"A",0.93]
[67635,"B",0.93]
[67635,"C",0.92]
[67635,"D",0.92]
[67635,"S",0.95]
[67637,"A",0.87]
[67637,"B",0.88]
[67637,"C",0.87]
[67637,"D",0.85]
[67637,"S",0.89]
[67638,"A",0.93]
[67638,"B",0.93]
[67638,"C",0.92]
[67638,"D",0.92]
[67638,"S",0.95]
[67639,"A",0.93]
[67639,"B",0.93]
[67639,"C",0.92]
[67639,"D",0.92]
[67639,"S",0.95]
[67640,"A",0.93]
[67640,"B",0.93]
[67640,"C",0.92]
[67640,"D",0.92]
[67640,"S",0.95]
[67642,"A",0.93]
[67642,"B",0.93]
[67642,"C",0.92]
[67642,"D",0.92]
[67642,"S",0.95]
[67643,"A",0.93]
[67643,"B",0.93]
[67643,"C",0.92]
[67643,"D",0.92]
[67643,"S",0.95]
[67644,"A",0.93]
[67644,"B",0.93]
[67644,"C",0.92]
[67644,"D",0.92]
[67644,"S",0.95]
[67645,"A",0.93]
[67645,"B",0.93]
[67645,"C",0.92]
[67645,"D",0.92]
[67645,"S",0.95]
[67646,"A",0.93]
[67646,"B",0.93]
[67646,"C",0.92]
[67646,"D",0.92]
[67646,"S",0.95]
[67647,"A",0.93]
[67647,"B",0.93]
[67647,"C",0.92]
[67647,"D",0.92]
[67647,"S",0.95]
[67648,"A",0.93]
[67648,"B",0.93]
[67648,"C",0.92]
[67648,"D",0.92]
[67648,"S",0.95]
[67649,"A",0.93]
[67649,"B",0.93]
[67649,"C",0.92]
[67649,"D",0.92]
[67649,"S",0.95]
[67650,"A",0.93]
[67650,"B",0.93]
[67650,"C",0.92]
[67650,"D",0.92]
[67650,"S",0.95]
[67651,"A",0.93]
[67651,"B",0.93]
[67651,"C",0.92]
[67651,"D",0.92]
[67651,"S",0.95]
[67653,"A",0.93]
[67653,"B",0.93]
[67653,"C",0.92]
[67653,"D",0.92]
[67653,"S",0.95]
[67654,"A",0.93]
[67654,"B",0.93]
[67654,"C",0.92]
[67654,"D",0.92]
[67654,"S",0.95]
[67656,"A",0.93]
[67656,"B",0.93]
[67656,"C",0.92]
[67656,"D",0.92]
[67656,"S",0.95]
[67657,"A",0.93]
[67657,"B",0.93]
[67657,"C",0.92]
[67657,"D",0.92]
[67657,"S",0.95]
[67658,"A",0.93]
[67658,"B",0.93]
[67658,"C",0.92]
[67658,"D",0.92]
[67658,"S",0.95]
[67659,"A",0.93]
[67659,"B",0.93]
[67659,"C",0.92]
[67659,"D",0.92]
[67659,"S",0.95]
[67660,"A",0.87]
[67660,"B",0.88]
[67660,"C",0.87]
[67660,"D",0.85]
[67660,"S",0.89]
[67661,"A",0.93]
[67661,"B",0.93]
[67661,"C",0.92]
[67661,"D",0.92]
[67661,"S",0.95]
[67663,"A",0.93]
[67663,"B",0.93]
[67663,"C",0.92]
[67663,"D",0.92]
[67663,"S",0.95]
[67664,"A",0.93]
[67664,"B",0.93]
[67664,"C",0.92]
[67664,"D",0.92]
[67664,"S",0.95]
[67665,"A",0.93]
[67665,"B",0.93]
[67665,"C",0.92]
[67665,"D",0.92]
[67665,"S",0.95]
[67667,"A",0.87]
[67667,"B",0.88]
[67667,"C",0.87]
[67667,"D",0.85]
[67667,"S",0.89]
[67669,"A",0.93]
[67669,"B",0.93]
[67669,"C",0.92]
[67669,"D",0.92]
[67669,"S",0.95]
[67670,"A",0.93]
[67670,"B",0.93]
[67670,"C",0.92]
[67670,"D",0.92]
[67670,"S",0.95]
[67671,"A",0.87]
[67671,"B",0.88]
[67671,"C",0.87]
[67671,"D",0.85]
[67671,"S",0.89]
[67672,"A",0.93]
[67672,"B",0.93]
[67672,"C",0.92]
[67672,"D",0.92]
[67672,"S",0.95]
[67673,"A",0.93]
[67673,"B",0.93]
[67673,"C",0.92]
[67673,"D",0.92]
[67673,"S",0.95]
[67674,"A",0.87]
[67674,"B",0.88]
[67674,"C",0.87]
[67674,"D",0.85]
[67674,"S",0.89]
[67675,"A",0.93]
[67675,"B",0.93]
[67675,"C",0.92]
[67675,"D",0.92]
[67675,"S",0.95]
[67701,"A",0.91]
[67701,"B",0.89]
[67701,"C",0.9]
[67701,"D",0.9]
[67701,"S",0.9]
[67730,"A",0.91]
[67730,"B",0.89]
[67730,"C",0.9]
[67730,"D",0.9]
[67730,"S",0.9]
[67731,"A",0.91]
[67731,"B",0.89]
[67731,"C",0.9]
[67731,"D",0.9]
[67731,"S",0.9]
[67732,"A",0.91]
[67732,"B",0.89]
[67732,"C",0.9]
[67732,"D",0.9]
[67732,"S",0.9]
[67733,"A",0.91]
[67733,"B",0.89]
[67733,"C",0.9]
[67733,"D",0.9]
[67733,"S",0.9]
[67734,"A",0.91]
[67734,"B",0.89]
[67734,"C",0.9]
[67734,"D",0.9]
[67734,"S",0.9]
[67735,"A",0.91]
[67735,"B",0.89]
[67735,"C",0.9]
[67735,"D",0.9]
[67735,"S",0.9]
[67736,"A",0.91]
[67736,"B",0.89]
[67736,"C",0.9]
[67736,"D",0.9]
[67736,"S",0.9]
[67737,"A",0.91]
[67737,"B",0.89]
[67737,"C",0.9]
[67737,"D",0.9]
[67737,"S",0.9]
[67738,"A",0.91]
[67738,"B",0.89]
[67738,"C",0.9]
[67738,"D",0.9]
[67738,"S",0.9]
[67739,"A",0.91]
[67739,"B",0.89]
[67739,"C",0.9]
[67739,"D",0.9]
[67739,"S",0.9]
[67740,"A",0.91]
[67740,"B",0.89]
[67740,"C",0.9]
[67740,"D",0.9]
[67740,"S",0.9]
[67741,"A",0.91]
[67741,"B",0.89]
[67741,"C",0.9]
[67741,"D",0.9]
[67741,"S",0.9]
[67743,"A",0.91]
[67743,"B",0.89]
[67743,"C",0.9]
[67743,"D",0.9]
[67743,"S",0.9]
[67744,"A",0.91]
[67744,"B",0.89]
[67744,"C",0.9]
[67744,"D",0.9]
[67744,"S",0.9]
[67745,"A",0.91]
[67745,"B",0.89]
[67745,"C",0.9]
[67745,"D",0.9]
[67745,"S",0.9]
[67747,"A",0.91]
[67747,"B",0.89]
[67747,"C",0.9]
[67747,"D",0.9]
[67747,"S",0.9]
[67748,"A",0.91]
[67748,"B",0.89]
[67748,"C",0.9]
[67748,"D",0.9]
[67748,"S",0.9]
[67749,"A",0.91]
[67749,"B",0.89]
[67749,"C",0.9]
[67749,"D",0.9]
[67749,"S",0.9]
[67751,"A",0.91]
[67751,"B",0.89]
[67751,"C",0.9]
[67751,"D",0.9]
[67751,"S",0.9]
[67752,"A",0.91]
[67752,"B",0.89]
[67752,"C",0.9]
[67752,"D",0.9]
[67752,"S",0.9]
[67753,"A",0.91]
[67753,"B",0.89]
[67753,"C",0.9]
[67753,"D",0.9]
[67753,"S",0.9]
[67755,"A",0.91]
[67755,"B",0.89]
[67755,"C",0.9]
[67755,"D",0.9]
[67755,"S",0.9]
[67756,"A",0.91]
[67756,"B",0.89]
[67756,"C",0.9]
[67756,"D",0.9]
[67756,"S",0.9]
[67757,"A",0.91]
[67757,"B",0.89]
[67757,"C",0.9]
[67757,"D",0.9]
[67757,"S",0.9]
[67758,"A",0.91]
[67758,"B",0.89]
[67758,"C",0.9]
[67758,"D",0.9]
[67758,"S",0.9]
[67761,"A",0.91]
[67761,"B",0.89]
[67761,"C",0.9]
[67761,"D",0.9]
[67761,"S",0.9]
[67762,"A",0.91]
[67762,"B",0.89]
[67762,"C",0.9]
[67762,"D",0.9]
[67762,"S",0.9]
[67764,"A",0.91]
[67764,"B",0.89]
[67764,"C",0.9]
[67764,"D",0.9]
[67764,"S",0.9]
[67801,"A",0.92]
[67801,"B",0.94]
[67801,"C",0.95]
[67801,"D",0.94]
[67801,"S",0.94]
[67831,"A",0.91]
[67831,"B",0.89]
[67831,"C",0.9]
[67831,"D",0.9]
[67831,"S",0.9]
[67834,"A",0.92]
[67834,"B",0.94]
[67834,"C",0.95]
[67834,"D",0.94]
[67834,"S",0.94]
[67835,"A",0.91]
[67835,"B",0.89]
[67835,"C",0.9]
[67835,"D",0.9]
[67835,"S",0.9]
[67836,"A",0.91]
[67836,"B",0.89]
[67836,"C",0.9]
[67836,"D",0.9]
[67836,"S",0.9]
[67837,"A",0.91]
[67837,"B",0.89]
[67837,"C",0.9]
[67837,"D",0.9]
[67837,"S",0.9]
[67838,"A",0.91]
[67838,"B",0.89]
[67838,"C",0.9]
[67838,"D",0.9]
[67838,"S",0.9]
[67839,"A",0.91]
[67839,"B",0.89]
[67839,"C",0.9]
[67839,"D",0.9]
[67839,"S",0.9]
[67840,"A",0.91]
[67840,"B",0.89]
[67840,"C",0.9]
[67840,"D",0.9]
[67840,"S",0.9]
[67841,"A",0.91]
[67841,"B",0.89]
[67841,"C",0.9]
[67841,"D",0.9]
[67841,"S",0.9]
[67842,"A",0.92]
[67842,"B",0.94]
[67842,"C",0.95]
[67842,"D",0.94]
[67842,"S",0.94]
[67843,"A",0.92]
[67843,"B",0.94]
[67843,"C",0.95]
[67843,"D",0.94]
[67843,"S",0.94]
[67844,"A",0.91]
[67844,"B",0.89]
[67844,"C",0.9]
[67844,"D",0.9]
[67844,"S",0.9]
[67846,"A",0.87]
[67846,"B",0.89]
[67846,"C",0.89]
[67846,"D",0.89]
[67846,"S",0.88]
[67849,"A",0.91]
[67849,"B",0.89]
[67849,"C",0.9]
[67849,"D",0.9]
[67849,"S",0.9]
[67850,"A",0.91]
[67850,"B",0.89]
[67850,"C",0.9]
[67850,"D",0.9]
[67850,"S",0.9]
[67851,"A",0.87]
[67851,"B",0.89]
[67851,"C",0.89]
[67851,"D",0.89]
[67851,"S",0.88]
[67853,"A",0.91]
[67853,"B",0.89]
[67853,"C",0.9]
[67853,"D",0.9]
[67853,"S",0.9]
[67854,"A",0.91]
[67854,"B",0.89]
[67854,"C",0.9]
[67854,"D",0.9]
[67854,"S",0.9]
[67855,"A",0.91]
[67855,"B",0.89]
[67855,"C",0.9]
[67855,"D",0.9]
[67855,"S",0.9]
[67857,"A",0.91]
[67857,"B",0.89]
[67857,"C",0.9]
[67857,"D",0.9]
[67857,"S",0.9]
[67859,"A",0.86]
[67859,"B",0.87]
[67859,"C",0.88]
[67859,"D",0.86]
[67859,"S",0.88]
[67860,"A",0.91]
[67860,"B",0.89]
[67860,"C",0.9]
[67860,"D",0.9]
[67860,"S",0.9]
[67861,"A",0.91]
[67861,"B",0.89]
[67861,"C",0.9]
[67861,"D",0.9]
[67861,"S",0.9]
[67862,"A",0.91]
[67862,"B",0.89]
[67862,"C",0.9]
[67862,"D",0.9]
[67862,"S",0.9]
[67863,"A",0.91]
[67863,"B",0.89]
[67863,"C",0.9]
[67863,"D",0.9]
[67863,"S",0.9]
[67864,"A",0.91]
[67864,"B",0.89]
[67864,"C",0.9]
[67864,"D",0.9]
[67864,"S",0.9]
[67865,"A",0.91]
[67865,"B",0.89]
[67865,"C",0.9]
[67865,"D",0.9]
[67865,"S",0.9]
[67867,"A",0.91]
[67867,"B",0.89]
[67867,"C",0.9]
[67867,"D",0.9]
[67867,"S",0.9]
[67868,"A",0.87]
[67868,"B",0.89]
[67868,"C",0.89]
[67868,"D",0.89]
[67868,"S",0.88]
[67869,"A",0.91]
[67869,"B",0.89]
[67869,"C",0.9]
[67869,"D",0.9]
[67869,"S",0.9]
[67870,"A",0.91]
[67870,"B",0.89]
[67870,"C",0.9]
[67870,"D",0.9]
[67870,"S",0.9]
[67871,"A",0.91]
[67871,"B",0.89]
[67871,"C",0.9]
[67871,"D",0.9]
[67871,"S",0.9]
[67876,"A",0.92]
[67876,"B",0.94]
[67876,"C",0.95]
[67876,"D",0.94]
[67876,"S",0.94]
[67877,"A",0.91]
[67877,"B",0.89]
[67877,"C",0.9]
[67877,"D",0.9]
[67877,"S",0.9]
[67878,"A",0.91]
[67878,"B",0.89]
[67878,"C",0.9]
[67878,"D",0.9]
[67878,"S",0.9]
[67879,"A",0.91]
[67879,"B",0.89]
[67879,"C",0.9]
[67879,"D",0.9]
[67879,"S",0.9]
[67880,"A",0.91]
[67880,"B",0.89]
[67880,"C",0.9]
[67880,"D",0.9]
[67880,"S",0.9]
[67882,"A",0.92]
[67882,"B",0.94]
[67882,"C",0.95]
[67882,"D",0.94]
[67882,"S",0.94]
[67901,"A",0.86]
[67901,"B",0.87]
[67901,"C",0.88]
[67901,"D",0.86]
[67901,"S",0.88]
[67905,"A",0.86]
[67905,"B",0.87]
[67905,"C",0.88]
[67905,"D",0.86]
[67905,"S",0.88]
[67950,"A",0.91]
[67950,"B",0.89]
[67950,"C",0.9]
[67950,"D",0.9]
[67950,"S",0.9]
[67951,"A",0.91]
[67951,"B",0.89]
[67951,"C",0.9]
[67951,"D",0.9]
[67951,"S",0.9]
[67952,"A",0.91]
[67952,"B",0.89]
[67952,"C",0.9]
[67952,"D",0.9]
[67952,"S",0.9]
[67953,"A",0.91]
[67953,"B",0.89]
[67953,"C",0.9]
[67953,"D",0.9]
[67953,"S",0.9]
[67954,"A",0.91]
[67954,"B",0.89]
[67954,"C",0.9]
[67954,"D",0.9]
[67954,"S",0.9]
[660,"A",1.0299999713897701]
[660,"B",1.0599999427795399]
[660,"C",1.0599999427795399]
[660,"D",1.0700000524520901]
[660,"H",1.0700000524520901]
[660,"M",1.0599999427795399]
[660,"P",1.0700000524520901]
[660,"S",1.04999995231628]
[660,"W",1.04999995231628]
[661,"A",1.0599999427795399]
[661,"B",1.08000004291534]
[661,"C",1.0700000524520901]
[661,"D",1.08000004291534]
[661,"H",1.08000004291534]
[661,"M",1.0700000524520901]
[661,"P",1.08000004291534]
[661,"S",1.08000004291534]
[661,"W",1.08000004291534]
[662,"A",1.0599999427795399]
[662,"B",1.08000004291534]
[662,"C",1.0700000524520901]
[662,"D",1.08000004291534]
[662,"H",1.08000004291534]
[662,"M",1.0700000524520901]
[662,"P",1.08000004291534]
[662,"S",1.0700000524520901]
[662,"W",1.0700000524520901]
[664,"A",1]
[664,"B",1.04999995231628]
[664,"C",1]
[664,"D",0.980000019073486]
[664,"H",0.980000019073486]
[664,"M",1]
[664,"P",0.980000019073486]
[664,"S",1.0599999427795399]
[664,"W",1.0599999427795399]
[665,"A",1]
[665,"B",1.04999995231628]
[665,"C",1]
[665,"D",0.980000019073486]
[665,"H",0.980000019073486]
[665,"M",1]
[665,"P",0.980000019073486]
[665,"S",1.0599999427795399]
[665,"W",1.0599999427795399]
[666,"A",1]
[666,"B",1.04999995231628]
[666,"C",1]
[666,"D",0.980000019073486]
[666,"H",0.980000019073486]
[666,"M",1]
[666,"P",0.980000019073486]
[666,"S",1.0599999427795399]
[666,"W",1.0599999427795399]
[667,"A",0.93000000715255704]
[667,"B",0.94999998807907104]
[667,"C",0.93999999761581399]
[667,"D",0.91000002622604403]
[667,"H",0.91000002622604403]
[667,"M",0.93999999761581399]
[667,"P",0.91000002622604403]
[667,"S",0.95999997854232799]
[667,"W",0.95999997854232799]
[668,"A",1]
[668,"B",1.04999995231628]
[668,"C",1]
[668,"D",0.980000019073486]
[668,"H",0.980000019073486]
[668,"M",1]
[668,"P",0.980000019073486]
[668,"S",1.0599999427795399]
[668,"W",1.0599999427795399]
[669,"A",0.93000000715255704]
[669,"B",0.93000000715255704]
[669,"C",0.92000001668930098]
[669,"D",0.92000001668930098]
[669,"H",0.92000001668930098]
[669,"M",0.92000001668930098]
[669,"P",0.92000001668930098]
[669,"S",0.94999998807907104]
[669,"W",0.94999998807907104]
[670,"A",0.93000000715255704]
[670,"B",0.94999998807907104]
[670,"C",0.93999999761581399]
[670,"D",0.91000002622604403]
[670,"H",0.91000002622604403]
[670,"M",0.93999999761581399]
[670,"P",0.91000002622604403]
[670,"S",0.95999997854232799]
[670,"W",0.95999997854232799]
[671,"A",0.93000000715255704]
[671,"B",0.94999998807907104]
[671,"C",0.93999999761581399]
[671,"D",0.91000002622604403]
[671,"H",0.91000002622604403]
[671,"M",0.93999999761581399]
[671,"P",0.91000002622604403]
[671,"S",0.95999997854232799]
[671,"W",0.95999997854232799]
[672,"A",0.93000000715255704]
[672,"B",0.94999998807907104]
[672,"C",0.93999999761581399]
[672,"D",0.91000002622604403]
[672,"H",0.91000002622604403]
[672,"M",0.93999999761581399]
[672,"P",0.91000002622604403]
[672,"S",0.95999997854232799]
[672,"W",0.95999997854232799]
[673,"A",0.93000000715255704]
[673,"B",0.94999998807907104]
[673,"C",0.93999999761581399]
[673,"D",0.91000002622604403]
[673,"H",0.91000002622604403]
[673,"M",0.93999999761581399]
[673,"P",0.91000002622604403]
[673,"S",0.95999997854232799]
[673,"W",0.95999997854232799]
[674,"A",0.93000000715255704]
[674,"B",0.93000000715255704]
[674,"C",0.92000001668930098]
[674,"D",0.92000001668930098]
[674,"H",0.92000001668930098]
[674,"M",0.92000001668930098]
[674,"P",0.92000001668930098]
[674,"S",0.94999998807907104]
[674,"W",0.94999998807907104]
[675,"A",0.93000000715255704]
[675,"B",0.93000000715255704]
[675,"C",0.92000001668930098]
[675,"D",0.92000001668930098]
[675,"H",0.92000001668930098]
[675,"M",0.92000001668930098]
[675,"P",0.92000001668930098]
[675,"S",0.94999998807907104]
[675,"W",0.94999998807907104]
[676,"A",0.93000000715255704]
[676,"B",0.93000000715255704]
[676,"C",0.92000001668930098]
[676,"D",0.92000001668930098]
[676,"H",0.92000001668930098]
[676,"M",0.92000001668930098]
[676,"P",0.92000001668930098]
[676,"S",0.94999998807907104]
[676,"W",0.94999998807907104]
[677,"A",0.91000002622604403]
[677,"B",0.88999998569488503]
[677,"C",0.89999997615814198]
[677,"D",0.89999997615814198]
[677,"H",0.89999997615814198]
[677,"M",0.89999997615814198]
[677,"P",0.89999997615814198]
[677,"S",0.89999997615814198]
[677,"W",0.89999997615814198]
[678,"A",0.91000002622604403]
[678,"B",0.88999998569488503]
[678,"C",0.89999997615814198]
[678,"D",0.89999997615814198]
[678,"H",0.89999997615814198]
[678,"M",0.89999997615814198]
[678,"P",0.89999997615814198]
[678,"S",0.89999997615814198]
[678,"W",0.89999997615814198]
[679,"A",0.91000002622604403]
[679,"B",0.88999998569488503]
[679,"C",0.89999997615814198]
[679,"D",0.89999997615814198]
[679,"H",0.89999997615814198]
[679,"M",0.89999997615814198]
[679,"P",0.89999997615814198]
[679,"S",0.89999997615814198]
[679,"W",0.89999997615814198]

{"sheet":"MS Screen Prints","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}