{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Calculation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"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":"Calculation","index":0,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":false,"merged":[[42,1,44,2],[45,1,47,2],[48,1,50,2],[51,1,53,2],[39,1,41,2],[30,1,32,2],[33,1,35,2],[36,1,38,2],[21,1,23,2],[24,1,26,2],[27,1,29,2],[15,1,17,2],[18,1,20,2],[1,6,1,7],[5,3,5,4],[6,1,8,2],[9,1,11,2],[12,1,14,2],[5,1,5,2]]}
[null,null,null,null,null,null,null,{"$f":"MIN(IF(K7:K112>0,K7:K112))","v":0}]
[null,"Letting / Designer",null,"Sec.\n#","Sec. Option",null,"Present Value :",null,null,null,"Contract No.:"]
[null,null,null,2,"HMA Option",null,{"$f":"IF(LEFT(E3,2)=\"HM\",\"HMA PV $=\",\"PCCP PV $=\")","v":"HMA PV $="},null,null,null,"Engineer Estimate $:"]
[null,null,null,3,"PCCP Option",null,{"$f":"IF(LEFT(E4,2)=\"HM\",\"HMA PV $=\",\"PCCP PV $=\")","v":"PCCP PV $="},null,null,null,"Design CN\nEstimate $:"]
[]
[null,"Contractor",null,"Section",null,null,"Amount Read","Total Estimate","% CN","% EE","Total + PV","Comment","Rank"]
[{"$f":"IF($G$7<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,{"$f":"IF(H7=\"\",\"\",IF(K7=$H$1,\"Lowest Estimate\",IF(H7<$L$4,\"Lower than CN Estimate\",\"\")))","v":""},{"$f":"IF(K7=\"\",\"\",RANK(K7,$K$7:$K$42,1))","v":""}]
["",null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G8=\"\",G8=0),\"\",G8+$G$7)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H8=\"\"),\"\",$L$4/H8-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H8=\"\"),\"\",$L$3/H8-1))","v":""},{"$f":"IF(H8=\"\",\"\",H8+$H$3)","v":""},"",{"$f":"IF(K8=\"\",\"\",RANK(K8,$K$7:$K$54,1))","v":""}]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G9=\"\",G9=0),\"\",G9+$G$7)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H9=\"\"),\"\",$L$4/H9-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H9=\"\"),\"\",$L$3/H9-1))","v":""},{"$f":"IF(H9=\"\",\"\",H9+$H$4)","v":""},"",""]
[{"$f":"IF($G$10<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$10<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G11=\"\",G11=0),\"\",G11+$G$10)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H11=\"\"),\"\",$L$4/H11-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H11=\"\"),\"\",$L$3/H11-1))","v":""},{"$f":"IF(H11=\"\",\"\",H11+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G12=\"\",G12=0),\"\",G12+$G$10)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H12=\"\"),\"\",$L$4/H12-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H12=\"\"),\"\",$L$3/H12-1))","v":""},{"$f":"IF(H12=\"\",\"\",H12+$H$4)","v":""},"",""]
[{"$f":"IF($G$13<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$13<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G14=\"\",G14=0),\"\",G14+$G$13)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H14=\"\"),\"\",$L$4/H14-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H14=\"\"),\"\",$L$3/H14-1))","v":""},{"$f":"IF(H14=\"\",\"\",H14+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G15=\"\",G15=0),\"\",G15+$G$13)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H15=\"\"),\"\",$L$4/H15-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H15=\"\"),\"\",$L$3/H15-1))","v":""},{"$f":"IF(H15=\"\",\"\",H15+$H$4)","v":""},"",""]
[{"$f":"IF($G$16<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$16<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G17=\"\",G17=0),\"\",G17+$G$16)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H17=\"\"),\"\",$L$4/H17-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H17=\"\"),\"\",$L$3/H17-1))","v":""},{"$f":"IF(H17=\"\",\"\",H17+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G18=\"\",G18=0),\"\",G18+$G$16)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H18=\"\"),\"\",1-$L$4/H18))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H18=\"\"),\"\",1-$L$3/H18))","v":""},{"$f":"IF(H18=\"\",\"\",H18+$H$4)","v":""},"",""]
[{"$f":"IF($G$19<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$19<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G20=\"\",G20=0),\"\",G20+$G$19)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H20=\"\"),\"\",$L$4/H20-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H20=\"\"),\"\",$L$3/H20-1))","v":""},{"$f":"IF(H20=\"\",\"\",H20+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G21=\"\",G21=0),\"\",G21+$G$19)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H21=\"\"),\"\",$L$4/H21-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H21=\"\"),\"\",$L$3/H21-1))","v":""},{"$f":"IF(H21=\"\",\"\",H21+$H$4)","v":""},"",""]
[{"$f":"IF($G$22<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$22<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G23=\"\",G23=0),\"\",G23+$G$22)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H23=\"\"),\"\",$L$4/H23-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H23=\"\"),\"\",$L$3/H23-1))","v":""},{"$f":"IF(H23=\"\",\"\",H23+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G24=\"\",G24=0),\"\",G24+$G$22)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H24=\"\"),\"\",$L$4/H24-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H24=\"\"),\"\",$L$3/H24-1))","v":""},{"$f":"IF(H24=\"\",\"\",H24+$H$4)","v":""},"",""]
[{"$f":"IF($G$25<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,{"$f":"IF(H25=\"\",\"\",IF(K25=$H$1,\"Lowest Estimate\",IF(H25<$L$4,\"Lower than CN Estimate\",\"\")))","v":""},""]
[{"$f":"IF($G$25<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G26=\"\",G26=0),\"\",G26+$G$25)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H26=\"\"),\"\",$L$4/H26-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H26=\"\"),\"\",$L$3/H26-1))","v":""},{"$f":"IF(H26=\"\",\"\",H26+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G27=\"\",G27=0),\"\",G27+$G$25)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H27=\"\"),\"\",$L$4/H27-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H27=\"\"),\"\",$L$3/H27-1))","v":""},{"$f":"IF(H27=\"\",\"\",H27+$H$4)","v":""},"",""]
[{"$f":"IF($G$28<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$28<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G29=\"\",G29=0),\"\",G29+$G$28)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H29=\"\"),\"\",1-$L$4/H29))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H29=\"\"),\"\",1-$L$3/H29))","v":""},{"$f":"IF(H29=\"\",\"\",H29+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G30=\"\",G30=0),\"\",G30+$G$28)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H30=\"\"),\"\",1-$L$4/H30))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H30=\"\"),\"\",1-$L$3/H30))","v":""},{"$f":"IF(H30=\"\",\"\",H30+$H$4)","v":""},"",""]
[{"$f":"IF($G$31<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$31<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G32=\"\",G32=0),\"\",G32+$G$31)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H32=\"\"),\"\",1-$L$4/H32))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H32=\"\"),\"\",1-$L$3/H32))","v":""},{"$f":"IF(H32=\"\",\"\",H32+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G33=\"\",G33=0),\"\",G33+$G$31)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H33=\"\"),\"\",1-$L$4/H33))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H33=\"\"),\"\",1-$L$3/H33))","v":""},{"$f":"IF(H33=\"\",\"\",H33+$H$4)","v":""},"",""]
[{"$f":"IF($G$34<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$34<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G35=\"\",G35=0),\"\",G35+$G$34)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H35=\"\"),\"\",$L$4/H35-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H35=\"\"),\"\",$L$3/H35-1))","v":""},{"$f":"IF(H35=\"\",\"\",H35+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G36=\"\",G36=0),\"\",G36+$G$34)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H36=\"\"),\"\",$L$4/H36-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H36=\"\"),\"\",$L$3/H36-1))","v":""},{"$f":"IF(H36=\"\",\"\",H36+$H$4)","v":""},"",""]
[{"$f":"IF($G$37<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$37<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G38=\"\",G38=0),\"\",G38+$G$37)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H38=\"\"),\"\",$L$4/H38-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H38=\"\"),\"\",$L$3/H38-1))","v":""},{"$f":"IF(H38=\"\",\"\",H38+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G39=\"\",G39=0),\"\",G39+$G$37)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H39=\"\"),\"\",$L$4/H39-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H39=\"\"),\"\",$L$3/H39-1))","v":""},{"$f":"IF(H39=\"\",\"\",H39+$H$4)","v":""},"",""]
[{"$f":"IF($G$40<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$40<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G41=\"\",G41=0),\"\",G41+$G$40)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H41=\"\"),\"\",$L$4/H41-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H41=\"\"),\"\",$L$3/H41-1))","v":""},{"$f":"IF(H41=\"\",\"\",H41+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G42=\"\",G42=0),\"\",G42+$G$40)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H42=\"\"),\"\",$L$4/H42-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H42=\"\"),\"\",$L$3/H42-1))","v":""},{"$f":"IF(H42=\"\",\"\",H42+$H$4)","v":""},"",""]
[{"$f":"IF($G$43<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,{"$f":"IF(H43=\"\",\"\",IF(K43=$H$1,\"Lowest Estimate\",IF(H43<$L$4,\"Lower than CN Estimate\",\"\")))","v":""},""]
[{"$f":"IF($G$43<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G44=\"\",G44=0),\"\",G44+$G$43)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H44=\"\"),\"\",$L$4/H44-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H44=\"\"),\"\",$L$3/H44-1))","v":""},{"$f":"IF(H44=\"\",\"\",H44+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G45=\"\",G45=0),\"\",G45+$G$43)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H45=\"\"),\"\",$L$4/H45-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H45=\"\"),\"\",$L$3/H45-1))","v":""},{"$f":"IF(H45=\"\",\"\",H45+$H$4)","v":""},"",""]
[{"$f":"IF($G$46<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$46<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G47=\"\",G47=0),\"\",G47+$G$46)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H47=\"\"),\"\",$L$4/H47-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H47=\"\"),\"\",$L$3/H47-1))","v":""},{"$f":"IF(H47=\"\",\"\",H47+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G48=\"\",G48=0),\"\",G48+$G$46)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H48=\"\"),\"\",$L$4/H48-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H48=\"\"),\"\",$L$3/H48-1))","v":""},{"$f":"IF(H48=\"\",\"\",H48+$H$4)","v":""},"",""]
[{"$f":"IF($G$49<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$49<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G50=\"\",G50=0),\"\",G50+$G$49)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H50=\"\"),\"\",$L$4/H50-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H50=\"\"),\"\",$L$3/H50-1))","v":""},{"$f":"IF(H50=\"\",\"\",H50+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G51=\"\",G51=0),\"\",G51+$G$49)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H51=\"\"),\"\",$L$4/H51-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H51=\"\"),\"\",$L$3/H51-1))","v":""},{"$f":"IF(H51=\"\",\"\",H51+$H$4)","v":""},"",""]
[{"$f":"IF($G$52<>\"\",\"x\",\"\")","v":""},null,null,1,"Common Items",null,null,null,null,null,null,"",""]
[{"$f":"IF($G$52<>\"\",\"x\",\"\")","v":""},null,null,2,{"$f":"$E$3","v":"HMA Option"},null,null,{"$f":"IF(OR(G53=\"\",G53=0),\"\",G53+$G$52)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H53=\"\"),\"\",$L$4/H53-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H53=\"\"),\"\",$L$3/H53-1))","v":""},{"$f":"IF(H53=\"\",\"\",H53+$H$3)","v":""},"",""]
["",null,null,3,{"$f":"$E$4","v":"PCCP Option"},null,null,{"$f":"IF(OR(G54=\"\",G54=0),\"\",G54+$G$52)","v":""},{"$f":"IF(ISTEXT($L$4)=TRUE,\"\",IF(OR($L$4=\"\",H54=\"\"),\"\",$L$4/H54-1))","v":""},{"$f":"IF(ISTEXT($L$3)=TRUE,\"\",IF(OR($L$3=\"\",H54=\"\"),\"\",$L$3/H54-1))","v":""},{"$f":"IF(H54=\"\",\"\",H54+$H$4)","v":""},"",""]