{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Calculator","Instructions","Formulas"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Calculator","index":0,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[19,6,19,7],[20,6,20,7],[2,7,2,12],[13,6,13,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[6,6,6,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7]]}
[]
[]
[{"$nulls":7},"Punters Calculator"]
[]
[{"$nulls":6},"Bet Type",null,null,"Stake",null,"Commission",null,"Total Stake"]
[]
[{"$nulls":6},"Back Flat Stake",null,null,100,null,6.5000000000000002E-2,null,{"$f":"SUM(L10:L21)","v":300}]
[]
[null,null,"Saver",null,"No",null,"Runner",null,null,"Price",null,"Stake",null,{"$f":"IF(Formulas!AI2=1,\"Return\",IF(Formulas!AJ2=2,\"Liability\",\"Payout\"))","v":"Return"},null,"Profit/Loss"]
[null,null,"x",null,1,{"$nulls":4},3,null,{"$f":"Formulas!AH4","v":100},null,{"$f":"IF(J10=\"\",\"\",Formulas!AI4)","v":300},null,{"$f":"IF(J10=\"\",\"\",Formulas!AJ4)","v":0}]
[{"$nulls":4},2,{"$nulls":4},5,null,{"$f":"Formulas!AH5","v":100},null,{"$f":"IF(J11=\"\",\"\",Formulas!AI5)","v":500},null,{"$f":"IF(J11=\"\",\"\",Formulas!AJ5)","v":187}]
[{"$nulls":4},3,{"$nulls":4},7,null,{"$f":"Formulas!AH6","v":100},null,{"$f":"IF(J12=\"\",\"\",Formulas!AI6)","v":700},null,{"$f":"IF(J12=\"\",\"\",Formulas!AJ6)","v":374}]
[{"$nulls":11},{"$f":"Formulas!AH7","v":""},null,{"$f":"IF(J13=\"\",\"\",Formulas!AI7)","v":""},null,{"$f":"IF(J13=\"\",\"\",Formulas!AJ7)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH8","v":""},null,{"$f":"IF(J14=\"\",\"\",Formulas!AI8)","v":""},null,{"$f":"IF(J14=\"\",\"\",Formulas!AJ8)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH9","v":""},null,{"$f":"IF(J15=\"\",\"\",Formulas!AI9)","v":""},null,{"$f":"IF(J15=\"\",\"\",Formulas!AJ9)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH10","v":""},null,{"$f":"IF(J16=\"\",\"\",Formulas!AI10)","v":""},null,{"$f":"IF(J16=\"\",\"\",Formulas!AJ10)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH11","v":""},null,{"$f":"IF(J17=\"\",\"\",Formulas!AI11)","v":""},null,{"$f":"IF(J17=\"\",\"\",Formulas!AJ11)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH12","v":""},null,{"$f":"IF(J18=\"\",\"\",Formulas!AI12)","v":""},null,{"$f":"IF(J18=\"\",\"\",Formulas!AJ12)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH13","v":""},null,{"$f":"IF(J19=\"\",\"\",Formulas!AI13)","v":""},null,{"$f":"IF(J19=\"\",\"\",Formulas!AJ13)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH14","v":""},null,{"$f":"IF(J20=\"\",\"\",Formulas!AI14)","v":""},null,{"$f":"IF(J20=\"\",\"\",Formulas!AJ14)","v":""}]
[{"$nulls":11},{"$f":"Formulas!AH15","v":""},null,{"$f":"IF(J21=\"\",\"\",Formulas!AI15)","v":""},null,{"$f":"IF(J21=\"\",\"\",Formulas!AJ15)","v":""}]

{"sheet":"Instructions","index":1,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
["1) Select your bet type from the drop down box."]
["2) Put in your stake."]
["3) Add betfair commission if needed."]
["4) Add runner number."]
["5) Add runner name if needed."]
["6) Add runner price."]
["7) The saver option works on Dutch Stake,Dutch Profit,Lay To Payout,Lay To Liability."]
["8) Press \"Reset\" button to start a new race."]

{"sheet":"Formulas","index":2,"n_rows":15,"n_cols":36,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Prices & Percentages",null,{"$f":"IF(Calculator!$G$7=\"Back Flat Stake\",\"Back Flat Stake\",\"\")","v":"Back Flat Stake"},null,null,{"$f":"IF(Calculator!$G$7=\"Back Split Stake\",\"Back Split Stake\",\"\")","v":""},null,null,{"$f":"IF(Calculator!$G$7=\"Dutch Stake\",\"Dutch Stake\",\"\")","v":""},{"$nulls":4},{"$f":"IF(Calculator!$G$7=\"Dutch Profit\",\"Dutch Profit\",\"\")","v":""},null,null,null,{"$f":"IF(Calculator!$G$7=\"Lay Flat Stake\",\"Lay Flat Stake\",\"\")","v":""},null,null,{"$f":"IF(Calculator!$G$7=\"Lay Split Stake\",\"Lay Split Stake\",\"\")","v":""},null,null,{"$f":"IF(Calculator!$G$7=\"Lay To Payout\",\"Lay To Payout\",\"\")","v":""},{"$nulls":4},{"$f":"IF(Calculator!$G$7=\"Lay To Liability\",\"Lay To Liability\",\"\")","v":""},{"$nulls":5},"Results"]
["Commission",{"$f":"1-Calculator!L7","v":0.93500000000000005},{"$f":"SUM(C4:C15)","v":300},null,null,{"$f":"IF(F1=\"\",\"\",Calculator!$J$7/G2)","v":""},{"$f":"COUNT(B4:B21)","v":3},null,{"$f":"IF(I1=\"\",\"\",Calculator!J7)","v":""},{"$nulls":4},{"$f":"IF(N1=\"\",\"\",Calculator!$J$7)","v":""},{"$nulls":6},{"$f":"IF(B4=\"\",\"\",IF($U$1=\"\",0,Calculator!$J$7))","v":0},{"$f":"COUNT(B4:B21)","v":3},null,{"$f":"IF(B4=\"\",\"\",IF($X$1=\"\",0,Calculator!$J$7))","v":0},{"$nulls":4},{"$f":"IF(B4=\"\",\"\",IF($AC$1=\"\",0,Calculator!$J$7))","v":0},{"$nulls":5},{"$f":"IF(Calculator!G7=\"Back Flat Stake\",1,IF(Calculator!G7=\"Back Split Stake\",1,IF(Calculator!G7=\"Dutch Stake\",1,IF(Calculator!G7=\"Dutch Profit\",1,\"\"))))","v":1},{"$f":"IF(Calculator!G7=\"Lay Flat Stake\",2,IF(Calculator!G7=\"Lay Split Stake\",2,IF(Calculator!G7=\"Lay To Liability\",2,\"\")))","v":""}]
[null,{"$f":"SUM(B4:B21)","v":67.61904761904762},{"$nulls":6},{"$f":"I2-SUM(I4:I32)","v":{"$error":"#VALUE!"}},{"$f":"SUM(J4:J32)","v":67.61904761904762},null,null,null,{"$f":"SUM(N4:N32)","v":0},{"$f":"100-N3","v":100},{"$f":"(N3/O3)+1","v":1},{"$f":"SUM(O4:O21)","v":0},{"$nulls":6},{"$f":"SUM(X4:X21)","v":0},{"$f":"SUM(Y4:Y21)","v":0},{"$f":"100/X3","v":{"$error":"#DIV/0!"}},{"$f":"Y3/(Z3-1)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AC4:AC21)","v":0},{"$f":"SUM(AD4:AD21)","v":0},{"$f":"100/AC3","v":{"$error":"#DIV/0!"}},{"$f":"AD3/(AE3-1)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Calculator!J10=\"\",\"\",Calculator!J10)","v":3},{"$f":"IF(A4=\"\",\"\",100/A4)","v":33.333333333333336},{"$f":"IF($B4=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":100},{"$f":"IF(C4=\"\",\"\",C4*$A4)","v":300},{"$f":"IF(D4=\"\",\"\",(D4-$C$2))","v":0},{"$f":"IF($B4=\"\",\"\",IF(F$1=\"\",0,F$2))","v":0},{"$f":"IF(F4=\"\",\"\",F4*$A4)","v":0},{"$f":"IF(G4=\"\",\"\",IF(G4=0,0,(G4-Calculator!$J$7)))","v":0},{"$f":"IF($B4=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C10<>\"\",$I$2/A4,0)))","v":0},{"$f":"IF(B4=\"\",\"\",IF(I4>0,0,IF(B4=\"\",\"\",B4)))","v":33.333333333333336},{"$f":"IF($B4=\"\",\"\",IF(I$1=\"\",0,IF(I4>0,0,IF(ISERROR((B4/$J$3)*$I$3),0,B4/$J$3)*$I$3)))","v":0},{"$f":"IF(K4=\"\",\"\",IF(K4=0,I4*$A4,K4*$A4))","v":0},{"$f":"IF(L4=\"\",\"\",IF(L4=0,0,IF(K4=0,L4-$I$2,(L4-$I$2))))","v":0},{"$f":"(IF(B4=\"\",\"\",IF($N$1=\"\",0,B4)))","v":0},{"$f":"IF($B4=\"\",\"\",IF($N$1=\"\",0,IF(ISERROR(((N4/100)*$N$2)*$P$3),0,((N4/100)*$N$2)*$P$3)))","v":0},{"$f":"IF(O4=\"\",\"\",IF(O4=0,0,O4*$A4))","v":0},{"$f":"IF(B4=\"\",\"\",IF(O4=0,0,(P4-$Q$3)))","v":0},{"$f":"IF(B4=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":0},{"$f":"IF(B4=\"\",\"\",IF(R4=0,0,A4*R4-R4))","v":0},{"$f":"IF(B4=\"\",\"\",IF(S4=0,0,0-(A4*R4)+SUM($R$4:$R$21)))","v":0},{"$f":"IF(B4=\"\",\"\",IF($U$1=\"\",0,$U$2/$V$2))","v":0},{"$f":"IF(B4=\"\",\"\",IF(U4=0,0,A4*U4-U4))","v":0},{"$f":"IF(B4=\"\",\"\",IF(V4=0,0,0-(A4*U4)+SUM($U$4:$U$21)))","v":0},{"$f":"(IF(B4=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C10=\"\",0,B4))))","v":0},{"$f":"IF(B4=\"\",\"\",IF($X$1=\"\",0,IF(X4>0,0,$X$2/A4)))","v":0},{"$f":"IF(B4=\"\",\"\",IF($X$1=\"\",0,IF(X4=0,0,(X4/$X$3)*$AA$3)))","v":0},{"$f":"IF(B4=\"\",\"\",IF($X$1=\"\",0,IF($X$3=0,Y4*A4,IF($X$3>0,IF(X4=0,Y4*A4-Y4,Z4*A4-Z4)))))","v":0},{"$f":"IF(B4=\"\",\"\",IF($X$1=\"\",0,0-(A4*(Y4+Z4)-SUM($Y$4:$Z$21))))","v":0},{"$f":"(IF(B4=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C10=\"\",0,B4))))","v":0},{"$f":"IF(B4=\"\",\"\",IF($AC$1=\"\",0,IF(AC4>0,0,$AC$2/(A4-1))))","v":0},{"$f":"IF(B4=\"\",\"\",IF($AC$1=\"\",0,IF(AC4=0,0,(AC4/$AC$3)*$AF$3)))","v":0},{"$f":"IF(B4=\"\",\"\",IF($AC$1=\"\",0,IF($AC$3=0,AD4*(A4-1),IF($AC$3>0,IF(AC4=0,AD4*A4-AD4,AE4*A4-AE4)))))","v":0},{"$f":"IF(B4=\"\",\"\",IF($AC$1=\"\",0,0-(A4*(AD4+AE4)-SUM($AD$4:$AE$21))))","v":0},{"$f":"IF($B4=\"\",\"\",C4+F4+I4+K4+O4+R4+U4+Y4+Z4+AD4+AE4)","v":100},{"$f":"IF($B4=\"\",\"\",D4+G4+L4+P4+S4+V4+AA4+AF4)","v":300},{"$f":"IF($B4=\"\",\"\",IF(E4+H4+M4+Q4+T4+W4+AB4+AG4>0,(E4+H4+M4+Q4+T4+W4+AB4+AG4)*$B$2,E4+H4+M4+Q4+T4+W4+AB4+AG4))","v":0}]
[{"$f":"IF(Calculator!J11=\"\",\"\",Calculator!J11)","v":5},{"$f":"IF(A5=\"\",\"\",100/A5)","v":20},{"$f":"IF($B5=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":100},{"$f":"IF(C5=\"\",\"\",C5*$A5)","v":500},{"$f":"IF(D5=\"\",\"\",(D5-$C$2))","v":200},{"$f":"IF($B5=\"\",\"\",IF(F$1=\"\",0,F$2))","v":0},{"$f":"IF(F5=\"\",\"\",F5*$A5)","v":0},{"$f":"IF(G5=\"\",\"\",IF(G5=0,0,(G5-Calculator!$J$7)))","v":0},{"$f":"IF($B5=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C11<>\"\",$I$2/A5,0)))","v":0},{"$f":"IF(B5=\"\",\"\",IF(I5>0,0,IF(B5=\"\",\"\",B5)))","v":20},{"$f":"IF($B5=\"\",\"\",IF(I$1=\"\",0,IF(I5>0,0,IF(ISERROR((B5/$J$3)*$I$3),0,B5/$J$3)*$I$3)))","v":0},{"$f":"IF(K5=\"\",\"\",IF(K5=0,I5*$A5,K5*$A5))","v":0},{"$f":"IF(L5=\"\",\"\",IF(L5=0,0,IF(K5=0,L5-$I$2,(L5-$I$2))))","v":0},{"$f":"(IF(B5=\"\",\"\",IF($N$1=\"\",0,B5)))","v":0},{"$f":"IF($B5=\"\",\"\",IF($N$1=\"\",0,IF(ISERROR(((N5/100)*$N$2)*$P$3),0,((N5/100)*$N$2)*$P$3)))","v":0},{"$f":"IF(O5=\"\",\"\",IF(O5=0,0,O5*$A5))","v":0},{"$f":"IF(B5=\"\",\"\",IF(O5=0,0,(P5-$Q$3)))","v":0},{"$f":"IF(B5=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":0},{"$f":"IF(B5=\"\",\"\",IF(R5=0,0,A5*R5-R5))","v":0},{"$f":"IF(B5=\"\",\"\",IF(S5=0,0,0-(A5*R5)+SUM($R$4:$R$21)))","v":0},{"$f":"IF(B5=\"\",\"\",IF($U$1=\"\",0,$U$2/$V$2))","v":0},{"$f":"IF(B5=\"\",\"\",IF(U5=0,0,A5*U5-U5))","v":0},{"$f":"IF(B5=\"\",\"\",IF(V5=0,0,0-(A5*U5)+SUM($U$4:$U$21)))","v":0},{"$f":"(IF(B5=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C11=\"\",0,B5))))","v":0},{"$f":"IF(B5=\"\",\"\",IF($X$1=\"\",0,IF(X5>0,0,$X$2/A5)))","v":0},{"$f":"IF(B5=\"\",\"\",IF($X$1=\"\",0,IF(X5=0,0,(X5/$X$3)*$AA$3)))","v":0},{"$f":"IF(B5=\"\",\"\",IF($X$1=\"\",0,IF($X$3=0,Y5*A5,IF($X$3>0,IF(X5=0,Y5*A5-Y5,Z5*A5-Z5)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF($X$1=\"\",0,0-(A5*(Y5+Z5)-SUM($Y$4:$Z$21))))","v":0},{"$f":"(IF(B5=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C11=\"\",0,B5))))","v":0},{"$f":"IF(B5=\"\",\"\",IF($AC$1=\"\",0,IF(AC5>0,0,$AC$2/(A5-1))))","v":0},{"$f":"IF(B5=\"\",\"\",IF($AC$1=\"\",0,IF(AC5=0,0,(AC5/$AC$3)*$AF$3)))","v":0},{"$f":"IF(B5=\"\",\"\",IF($AC$1=\"\",0,IF($AC$3=0,AD5*(A5-1),IF($AC$3>0,IF(AC5=0,AD5*A5-AD5,AE5*A5-AE5)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF($AC$1=\"\",0,0-(A5*(AD5+AE5)-SUM($AD$4:$AE$21))))","v":0},{"$f":"IF($B5=\"\",\"\",C5+F5+I5+K5+O5+R5+U5+Y5+Z5+AD5+AE5)","v":100},{"$f":"IF($B5=\"\",\"\",D5+G5+L5+P5+S5+V5+AA5+AF5)","v":500},{"$f":"IF($B5=\"\",\"\",IF(E5+H5+M5+Q5+T5+W5+AB5+AG5>0,(E5+H5+M5+Q5+T5+W5+AB5+AG5)*$B$2,E5+H5+M5+Q5+T5+W5+AB5+AG5))","v":187}]
[{"$f":"IF(Calculator!J12=\"\",\"\",Calculator!J12)","v":7},14.285714285714286,{"$f":"IF($B6=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":100},700,400,0,0,{"$f":"IF(G6=\"\",\"\",IF(G6=0,0,(G6-Calculator!$J$7)))","v":0},{"$f":"IF($B6=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C12<>\"\",$I$2/A6,0)))","v":0},14.285714285714286,0,0,0,0,0,0,0,{"$f":"IF(B6=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":0},0,0,0,0,0,{"$f":"(IF(B6=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C12=\"\",0,B6))))","v":0},0,0,0,0,{"$f":"(IF(B6=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C12=\"\",0,B6))))","v":0},0,0,0,0,100,700,374]
[{"$f":"IF(Calculator!J13=\"\",\"\",Calculator!J13)","v":""},"",{"$f":"IF($B7=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G7=\"\",\"\",IF(G7=0,0,(G7-Calculator!$J$7)))","v":""},{"$f":"IF($B7=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C13<>\"\",$I$2/A7,0)))","v":""},"","","","","","","","",{"$f":"IF(B7=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B7=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C13=\"\",0,B7))))","v":""},"","","","",{"$f":"(IF(B7=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C13=\"\",0,B7))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J14=\"\",\"\",Calculator!J14)","v":""},"",{"$f":"IF($B8=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G8=\"\",\"\",IF(G8=0,0,(G8-Calculator!$J$7)))","v":""},{"$f":"IF($B8=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C14<>\"\",$I$2/A8,0)))","v":""},"","","","","","","","",{"$f":"IF(B8=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B8=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C14=\"\",0,B8))))","v":""},"","","","",{"$f":"(IF(B8=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C14=\"\",0,B8))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J15=\"\",\"\",Calculator!J15)","v":""},"",{"$f":"IF($B9=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G9=\"\",\"\",IF(G9=0,0,(G9-Calculator!$J$7)))","v":""},{"$f":"IF($B9=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C15<>\"\",$I$2/A9,0)))","v":""},"","","","","","","","",{"$f":"IF(B9=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B9=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C15=\"\",0,B9))))","v":""},"","","","",{"$f":"(IF(B9=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C15=\"\",0,B9))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J16=\"\",\"\",Calculator!J16)","v":""},"",{"$f":"IF($B10=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G10=\"\",\"\",IF(G10=0,0,(G10-Calculator!$J$7)))","v":""},{"$f":"IF($B10=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C16<>\"\",$I$2/A10,0)))","v":""},"","","","","","","","",{"$f":"IF(B10=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B10=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C16=\"\",0,B10))))","v":""},"","","","",{"$f":"(IF(B10=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C16=\"\",0,B10))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J17=\"\",\"\",Calculator!J17)","v":""},"",{"$f":"IF($B11=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G11=\"\",\"\",IF(G11=0,0,(G11-Calculator!$J$7)))","v":""},{"$f":"IF($B11=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C17<>\"\",$I$2/A11,0)))","v":""},"","","","","","","","",{"$f":"IF(B11=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B11=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C17=\"\",0,B11))))","v":""},"","","","",{"$f":"(IF(B11=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C17=\"\",0,B11))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J18=\"\",\"\",Calculator!J18)","v":""},"",{"$f":"IF($B12=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G12=\"\",\"\",IF(G12=0,0,(G12-Calculator!$J$7)))","v":""},{"$f":"IF($B12=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C18<>\"\",$I$2/A12,0)))","v":""},"","","","","","","","",{"$f":"IF(B12=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B12=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C18=\"\",0,B12))))","v":""},"","","","",{"$f":"(IF(B12=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C18=\"\",0,B12))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J19=\"\",\"\",Calculator!J19)","v":""},"",{"$f":"IF($B13=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G13=\"\",\"\",IF(G13=0,0,(G13-Calculator!$J$7)))","v":""},{"$f":"IF($B13=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C19<>\"\",$I$2/A13,0)))","v":""},"","","","","","","","",{"$f":"IF(B13=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B13=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C19=\"\",0,B13))))","v":""},"","","","",{"$f":"(IF(B13=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C19=\"\",0,B13))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J20=\"\",\"\",Calculator!J20)","v":""},"",{"$f":"IF($B14=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G14=\"\",\"\",IF(G14=0,0,(G14-Calculator!$J$7)))","v":""},{"$f":"IF($B14=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C20<>\"\",$I$2/A14,0)))","v":""},"","","","","","","","",{"$f":"IF(B14=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B14=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C20=\"\",0,B14))))","v":""},"","","","",{"$f":"(IF(B14=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C20=\"\",0,B14))))","v":""},"","","","","","",""]
[{"$f":"IF(Calculator!J21=\"\",\"\",Calculator!J21)","v":""},"",{"$f":"IF($B15=\"\",\"\",IF(C$1=\"\",0,Calculator!$J$7))","v":""},"","","","",{"$f":"IF(G15=\"\",\"\",IF(G15=0,0,(G15-Calculator!$J$7)))","v":""},{"$f":"IF($B15=\"\",\"\",IF(I$1=\"\",0,IF(Calculator!C21<>\"\",$I$2/A15,0)))","v":""},"","","","","","","","",{"$f":"IF(B15=\"\",\"\",IF($R$1=\"\",0,Calculator!$J$7))","v":""},"","","","","",{"$f":"(IF(B15=\"\",\"\",IF($X$1=\"\",0,IF(Calculator!C21=\"\",0,B15))))","v":""},"","","","",{"$f":"(IF(B15=\"\",\"\",IF($AC$1=\"\",0,IF(Calculator!C21=\"\",0,B15))))","v":""},"","","","","","",""]